Valuation Compal Broadband Networks, Inc.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
17.00 ^TWD	+0.89%		-1.45%	-17.68%

05-11	Compal Broadband Networks, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-13	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	3/29/21	3/16/22	3/21/23	3/11/24	3/12/25	3/15/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPAL BROADBAND NETWORKS, INC.	-	-	-	-	36.21M
CISCO SYSTEMS, INC.	34.8x	7.26x	18.74x	1.47%	444B
ARISTA NETWORKS, INC.	47.5x	16.07x	33.65x	-.--%	201B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.9x	0.87x	15.18x	2.12%	187B
ZHONGJI INNOLIGHT CO., LTD.	42.02x	13.09x	32.85x	0.26%	188B
NOKIA OYJ	42.59x	2.75x	17.87x	1.4%	69.23B
MOTOROLA SOLUTIONS, INC.	31.86x	6.03x	17.66x	1.12%	70.16B
CIENA CORPORATION	81.16x	9.45x	43.64x	-.--%	59.8B
LUMENTUM HOLDINGS INC.	147.45x	18.99x	55.75x	-.--%	56.66B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.13x	2.67x	12.63x	3.19%	45.35B
Average	51.94x	8.58x	27.55x	1.06%	132.15B
Weighted average by Cap.	42.44x	8.67x	24.91x	1.07%