|
End-of-day quote
Taiwan S.E.
30/10/2026
|
5-day change | 1st Jan Change | ||
| 71.30 TWD | -2.86% |
|
-3.65% | -10.43% |
| 10-08 | Sercomm Corporation And Broadcom Make RDK Set-Top Box Available As Reference Hardware | CI |
| 09-22 | Sercomm Corporation Introduces Fully Standards-Compliant 50G PON Product Portfolio | CI |
Company Valuation: Sercomm Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,106 | 19,746 | 36,124 | 36,423 | 23,516 | 21,370 | - | - |
| Change | - | 3.35% | 82.94% | 0.83% | -35.44% | -9.13% | - | - |
| Enterprise Value (EV) 1 | 21,710 | 19,746 | 34,029 | 32,314 | 22,674 | 22,620 | 26,497 | 21,370 |
| Change | - | -9.04% | 72.33% | -5.04% | -29.83% | -0.24% | 17.14% | -19.35% |
| P/E | 22.9x | 10.6x | 14.7x | 16.3x | 20.2x | 10.8x | 8.87x | - |
| PBR | 2.32x | - | 2.65x | 2.23x | 1.5x | 1.23x | 1.07x | - |
| PEG | - | 0x | 0.5x | -0.9x | -0.4x | 0.2x | 0.4x | - |
| Capitalization / Revenue | 0.44x | 0.31x | 0.58x | 0.64x | 0.44x | 0.28x | 0.24x | 0.23x |
| EV / Revenue | 0.49x | 0.31x | 0.54x | 0.57x | 0.42x | 0.29x | 0.29x | 0.23x |
| EV / EBITDA | 11.5x | 5.96x | 8.43x | 8.26x | 8.51x | 6.73x | 6.77x | 4.81x |
| EV / EBIT | 20.6x | 8.17x | 10.9x | 11x | 14.1x | 8.1x | 8.49x | - |
| EV / FCF | -5.92x | - | 59.8x | 21.3x | 99.7x | 1,060x | -23.5x | 6.77x |
| FCF Yield | -16.9% | - | 1.67% | 4.7% | 1% | 0.09% | -4.26% | 14.8% |
| Dividend per Share 2 | 2.4 | - | 5 | 4.6 | 2.5 | 3.3 | 3.97 | - |
| Rate of return | 3.17% | - | 3.72% | 3.77% | 3.14% | 4.63% | 5.57% | - |
| EPS 2 | 3.3 | 7.22 | 9.17 | 7.49 | 3.95 | 6.584 | 8.04 | - |
| Distribution rate | 72.7% | - | 54.5% | 61.4% | 63.3% | 50.1% | 49.4% | - |
| Net sales 1 | 43,900 | 64,574 | 62,584 | 56,789 | 53,999 | 77,440 | 90,108 | 94,423 |
| EBITDA 1 | 1,886 | 3,312 | 4,036 | 3,911 | 2,664 | 3,364 | 3,913 | 4,447 |
| EBIT 1 | 1,053 | 2,418 | 3,114 | 2,934 | 1,605 | 2,793 | 3,121 | - |
| Net income 1 | 861.2 | 1,919 | 2,386 | 2,271 | 1,203 | 1,985 | 2,447 | - |
| Net Debt 1 | 2,604 | - | -2,095 | -4,109 | -841.8 | 1,250 | 5,127 | - |
| Reference price 2 | 75.70 | 76.30 | 134.50 | 122.00 | 79.60 | 71.30 | 71.30 | 71.30 |
| Nbr of stocks (in thousands) | 252,390 | 258,796 | 268,578 | 298,550 | 295,427 | 299,719 | - | - |
| Announcement Date | 10/03/22 | 10/03/23 | 05/03/24 | 27/02/25 | 10/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.83x | 0.29x | 6.73x | 4.63% | 655M | |
| 25.46x | 5.7x | 14.76x | 1.63% | 411B | |
| 44.26x | 15.58x | 31.23x | -.--% | 213B | |
| 15.43x | 0.59x | 10.48x | 3.03% | 134B | |
| 18.73x | 5.96x | 14.32x | 0.72% | 98.06B | |
| 35.57x | 6.88x | 19.95x | 0.98% | 81.35B | |
| 39.35x | 11.65x | 25.98x | -.--% | 76.15B | |
| 26.33x | 6.23x | 19.69x | 1.51% | 52.54B | |
| 42.62x | 1.97x | 12.41x | 1.95% | 48.94B | |
| 17.04x | 2.71x | 11.33x | 4.17% | 47.57B | |
| Average | 27.56x | 5.76x | 16.69x | 1.86% | 116.39B | |
| Weighted average by Cap. | 29.20x | 7.15x | 18.32x | 1.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5388 Stock
- Valuation Sercomm Corporation
Select your edition
All financial news and data tailored to specific country editions
