Valuation Compal Broadband Networks Inc Taipei Exchange

Stocks

End-of-day quote Taipei Exchange Other stock markets 27/11/2018			5-day change	1st Jan Change
37.00 ^TWD	+9.47%		+2.78%	-

12/05	Compal Broadband Networks, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
14/03	Compal Broadband Networks, Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,149	2,096	1,757	1,853	1,609	1,419
Change	-	-2.44%	-16.16%	5.46%	-13.16%	-11.85%
Enterprise Value (EV) ¹	640	1,133	1,165	1,592	1,130	1,077
Change	-	77.05%	2.81%	36.68%	-29.04%	-4.66%
P/E	46x	64x	-27.4x	-5.66x	-9.7x	-18.2x
PBR	1.3x	1.29x	1.15x	1.61x	1.64x	1.56x
PEG	-	-2.1x	0x	-0x	0.2x	0.3x
Capitalization / Revenue	0.79x	0.72x	0.7x	1.59x	1.71x	2.37x
EV / Revenue	0.24x	0.39x	0.46x	1.37x	1.2x	1.8x
EV / EBITDA	13x	10.1x	-19.8x	-5.8x	-11.8x	-68.8x
EV / EBIT	27.7x	13.5x	-11.7x	-5x	-7.94x	-16.2x
EV / FCF	1.11x	-3.11x	-3.84x	-8.23x	4.17x	-7.2x
FCF Yield	90.5%	-32.2%	-26.1%	-12.1%	24%	-13.9%
Dividend per Share ²	1	1	0.5	-	-	-
Rate of return	3.12%	3.19%	1.95%	-	-	-
EPS ²	0.6983	0.4889	-0.9379	-4.843	-2.464	-1.132
Distribution rate	143%	205%	-53.3%	-	-	-
Net sales ¹	2,704	2,907	2,515	1,164	941.9	597.9
EBITDA ¹	49.09	112.1	-58.84	-274.5	-95.52	-15.65
EBIT ¹	23.06	83.83	-99.98	-318.3	-142.3	-66.67
Net income ¹	46.72	32.74	-63.15	-326.1	-165.9	-76.21
Net Debt ¹	-1,509	-963.1	-592.5	-261.1	-479.5	-341.5
Reference price ²	32.10	31.30	25.70	27.40	23.90	20.65
Nbr of stocks (in thousands)	66,932	66,970	68,381	67,638	67,336	68,698
Announcement Date	29/3/21	16/3/22	21/3/23	11/3/24	12/3/25	15/3/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CISCO SYSTEMS, INC.	34.68x	7.26x	18.75x	1.47%	444B
ARISTA NETWORKS, INC.	52.36x	17.83x	37.22x	-.--%	222B
ZHONGJI INNOLIGHT CO., LTD.	37.91x	12.14x	30.2x	0.28%	185B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.5x	0.85x	14.88x	2.19%	184B
MOTOROLA SOLUTIONS, INC.	30.68x	5.86x	17.14x	1.17%	67.56B
LUMENTUM HOLDINGS INC.	168.78x	21.72x	63.69x	-.--%	64.86B
NOKIA OYJ	38.86x	2.19x	14.23x	1.73%	55.38B
CIENA CORPORATION	78.3x	9.12x	42.1x	-.--%	57.69B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.36x	2.87x	13.55x	3%	48.4B
Average	53.60x	8.87x	27.98x	1.09%	147.79B
Weighted average by Cap.	44.00x	9.16x	25.64x	1.07%