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 30/03/21 31/03/22 31/03/23 15/03/24 17/03/25 16/03/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 58.02M
38.32x13.33x24.57x0.75% 121B
64.11x9.37x45.08x1.17% 55.15B
33.76x1.59x18.1x-.--% 50.8B
29.14x2.37x11.38x1.14% 40.94B
37.88x2.35x16.83x1.42% 31.2B
32.31x4.89x19.51x-.--% 30.34B
9.24x5.33x10.27x2.1% 22.68B
39.35x2.05x18.7x0.43% 18.38B
33.93x5.21x20.86x0.68% 19.7B
Average 35.34x 5.17x 20.59x 0.85% 39.01B
Weighted average by Cap. 38.04x 7.15x 22.94x 0.81%

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.