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 22,149 - -
Change - 3.35% 82.94% 0.83% -35.44% -5.81% - -
Enterprise Value (EV) 1 21,710 19,746 34,029 32,314 22,674 23,400 27,276 22,149
Change - -9.04% 72.33% -5.04% -29.83% 3.2% 16.57% -18.8%
P/E 22.9x 10.6x 14.7x 16.3x 20.2x 11.5x 8.86x -
PBR 2.32x - 2.65x 2.23x 1.5x 1.28x 1.11x -
PEG - 0x 0.5x -0.9x -0.4x 0.2x 0.3x -
Capitalization / Revenue 0.44x 0.31x 0.58x 0.64x 0.44x 0.28x 0.25x 0.23x
EV / Revenue 0.49x 0.31x 0.54x 0.57x 0.42x 0.29x 0.31x 0.23x
EV / EBITDA 11.5x 5.96x 8.43x 8.26x 8.51x 6.96x 6.97x 4.98x
EV / EBIT 20.6x 8.17x 10.9x 11x 14.1x 8.77x 8.34x -
EV / FCF -5.92x - 59.8x 21.3x 99.7x 1,097x -24.1x 7.02x
FCF Yield -16.9% - 1.67% 4.7% 1% 0.09% -4.14% 14.3%
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% 4.47% 5.37% -
EPS 2 3.3 7.22 9.17 7.49 3.95 6.417 8.343 -
Distribution rate 72.7% - 54.5% 61.4% 63.3% 51.4% 47.6% -
Net sales 1 43,900 64,574 62,584 56,789 53,999 79,625 88,656 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 2,670 3,271 -
Net income 1 861.2 1,919 2,386 2,271 1,203 1,943 2,526 -
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 73.90 73.90 73.90
Nbr of stocks (in thousands) 252,390 258,796 268,578 298,550 295,427 299,719 - -
Announcement Date 10/3/22 10/3/23 5/3/24 27/2/25 10/3/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.21x0.29x6.78x4.59% 678M
22.21x2.38x15.27x1.84% 32.37B
-1242x - - - 6.33B
30.1x - - - 4.38B
43.18x1.97x10.71x-.--% 2.86B
11.16x0.64x8.07x6.12% 1.06B
19.24x7.27x16.63x4.4% 1.05B
Average -157.84x 2.51x 11.49x 3.39% 6.96B
Weighted average by Cap. -140.55x 2.40x 14.61x 1.94%

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

  1. Stock Market
  2. Stocks
  3. 5388 Stock
  4. Valuation Sercomm Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!