Valuation Compucase Enterprise Co., Ltd.

Stocks

End-of-day quote Taiwan S.E. 2026-10-16			5-day change	1st Jan Change
73.80 ^TWD	+0.41%		-4.16%	-4.53%

10-12	Compucase Enterprise Reports NT$1.12 Billion Revenue in September	MT
09-10	Compucase Enterprise Reports 1% Decrease in August Net Revenue	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,784	3,818	3,387	7,703	10,038	8,757
Change	-	-20.19%	-11.28%	127.41%	30.32%	-12.76%
Enterprise Value (EV) ¹	4,653	4,165	3,398	7,114	8,849	16,659
Change	-	-10.49%	-18.4%	109.35%	24.39%	88.25%
P/E	10.4x	13x	9.23x	12.8x	19.5x	-9.75x
PBR	1.96x	1.53x	1.27x	2.58x	3.09x	3.52x
PEG	-	-0.3x	0.4x	0.2x	-1.3x	0x
Capitalization / Revenue	0.52x	0.46x	0.53x	0.95x	1.36x	0.78x
EV / Revenue	0.5x	0.5x	0.53x	0.87x	1.2x	1.49x
EV / EBITDA	4.73x	5.22x	4.68x	6.73x	13.5x	12.8x
EV / EBIT	7.69x	9.27x	7.07x	8.39x	18.3x	16.4x
EV / FCF	-176x	-31.5x	3.85x	9.5x	13.6x	-16.2x
FCF Yield	-0.57%	-3.17%	26%	10.5%	7.35%	-6.18%
Dividend per Share ²	3.1	2	2.018	3.5	2.75	-
Rate of return	7.14%	5.93%	6.75%	5.1%	3.08%	-
EPS ²	4.16	2.6	3.24	5.36	4.58	-7.93
Distribution rate	74.5%	76.9%	62.3%	65.3%	60%	-
Net sales ¹	9,233	8,293	6,375	8,135	7,402	11,189
EBITDA ¹	983.2	798.2	725.4	1,057	656.8	1,298
EBIT ¹	605.1	449.2	480.5	847.8	483.3	1,016
Net income ¹	466.2	296.8	368.8	605.9	517.9	-894.3
Net Debt ¹	-131	346.9	11	-588.5	-1,189	7,902
Reference price ²	43.40	33.70	29.90	68.60	89.40	77.30
Nbr of stocks (in thousands)	110,220	113,286	113,286	112,286	112,286	113,286
Announcement Date	3/30/21	3/30/22	3/29/23	3/15/24	3/26/25	3/16/26

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.($)
COMPUCASE ENTERPRISE CO., LTD.	-	-	-	-	258M
DELL TECHNOLOGIES INC.	18.47x	1.57x	12.41x	0.56%	287B
SANDISK CORPORATION	5.98x	3.17x	3.93x	-.--%	190B
SEAGATE TECHNOLOGY HOLDINGS PLC	18.51x	7.4x	13.18x	0.47%	145B
WESTERN DIGITAL CORPORATION	16.98x	6.2x	11.86x	0.18%	124B
HEWLETT PACKARD ENTERPRISE COMPANY	19.52x	1.87x	9.56x	1.03%	73.18B
LENOVO GROUP LIMITED	15.98x	0.39x	6.99x	2.04%	44.35B
EVERPURE, INC.	127.2x	7.86x	34.63x	-.--%	41.32B
ASIA VITAL COMPONENTS CO., LTD.	31.88x	5.6x	19.07x	1.32%	40.11B
NETAPP, INC.	26.17x	4.71x	14.24x	1.03%	40.03B
Average	31.19x	4.31x	13.98x	0.73%	98.63B
Weighted average by Cap.	21.26x	3.85x	11.64x	0.52%