Company Valuation: ABICO NetCom Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 630 834.8 764.9 749.3 1,221 1,070
Change - 32.51% -8.38% -2.03% 62.98% -12.42%
Enterprise Value (EV) 1 1,083 818 749.2 819.4 1,364 1,146
Change - -24.49% -8.42% 9.37% 66.42% -15.97%
P/E 43.3x 15x 22.1x -17.6x -26.6x -16.7x
PBR 0.83x 1.02x 0.97x 1.1x 1.83x 1.39x
PEG - 0x -0.6x 0x -3.42x -0.8x
Capitalization / Revenue 0.16x 0.32x 0.3x 0.35x 0.6x 0.54x
EV / Revenue 0.28x 0.32x 0.29x 0.39x 0.67x 0.58x
EV / EBITDA 3.97x 5.63x 6.15x 11.1x 82.8x -37.6x
EV / EBIT 11.8x 9.02x 9.98x 34.9x -41.1x -13.8x
EV / FCF 5.2x -38.2x 6.52x 19.4x 22x -10.6x
FCF Yield 19.2% -2.62% 15.3% 5.15% 4.54% -9.43%
Dividend per Share 2 0.2 1.2 0.5 - - -
Rate of return 1.65% 7.45% 3.39% - - -
EPS 2 0.2805 1.072 0.6686 -0.8223 -0.8862 -1.068
Distribution rate 71.3% 112% 74.8% - - -
Net sales 1 3,866 2,573 2,553 2,120 2,033 1,977
EBITDA 1 272.7 145.3 121.8 73.85 16.47 -30.46
EBIT 1 91.86 90.69 75.1 23.49 -33.15 -83.18
Net income 1 14.54 57.6 34.67 -42.64 -45.95 -61.88
Net Debt 1 453.3 -16.81 -15.67 70.06 142.4 76.32
Reference price 2 12.15 16.10 14.75 14.45 23.55 17.80
Nbr of stocks (in thousands) 51,854 51,854 51,854 51,854 51,854 60,084
Announcement Date 30/3/21 31/3/22 31/3/23 15/3/24 17/3/25 16/3/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 45.11M
33.5x11.87x21.69x0.82% 119B
46.83x7.79x33.95x1.71% 52.4B
25.75x1.2x13.72x-.--% 39.14B
21.89x1.84x8.95x1.4% 34.5B
29.45x2.08x14.46x1.59% 28.81B
29.01x4.42x17.63x-.--% 28.11B
10.78x6.03x16.72x1.38% 27.1B
31.08x4.77x19.04x0.74% 18.2B
23.58x3.02x12.64x-.--% 16.61B
Average 27.99x 4.78x 17.64x 0.85% 36.42B
Weighted average by Cap. 30.55x 6.64x 19.59x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 8071 Stock
  4. Valuation ABICO NetCom Co.,Ltd.