Company Valuation: Sercomm Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 19,106 19,746 36,124 36,423 23,516 25,436 -
Change - 3.35% 82.94% 0.83% -35.44% 8.17% -
Enterprise Value (EV) 1 21,710 19,746 34,029 32,314 22,674 22,346 25,436
Change - -9.04% 72.33% -5.04% -29.83% -1.45% 13.83%
P/E Ratio 22.9x 10.6x 14.7x 16.3x 20.2x 13.6x 9.94x
PBR 2.32x - 2.65x 2.23x 1.5x 1.43x -
PEG - 0x 0.5x -0.9x -0.4x 0.2x 0.3x
Capitalization / Revenue 0.44x 0.31x 0.58x 0.64x 0.44x 0.34x 0.29x
EV / Revenue 0.49x 0.31x 0.54x 0.57x 0.42x 0.3x 0.29x
EV / EBITDA 11.5x 5.96x 8.43x 8.26x 8.51x 5.22x -
EV / EBIT 20.6x 8.17x 10.9x 11x 14.1x 8.66x 7.55x
EV / FCF -5.92x - 59.8x 21.3x 99.7x 200x -
FCF Yield -16.9% - 1.67% 4.7% 1% 0.5% -
Dividend per Share 2 2.4 - 5 4.6 2.5 3.347 -
Rate of return 3.17% - 3.72% 3.77% 3.14% 3.89% -
EPS 2 3.3 7.22 9.17 7.49 3.95 6.31 8.66
Distribution rate 72.7% - 54.5% 61.4% 63.3% 53% -
Net sales 1 43,900 64,574 62,584 56,789 53,999 73,917 89,007
EBITDA 1 1,886 3,312 4,036 3,911 2,664 4,279 -
EBIT 1 1,053 2,418 3,114 2,934 1,605 2,579 3,369
Net income 1 861.2 1,919 2,386 2,271 1,203 1,919 2,634
Net Debt 1 2,604 - -2,095 -4,109 -841.8 -3,090 -
Reference price 2 75.70 76.30 134.50 122.00 79.60 86.10 86.10
Nbr of stocks (in thousands) 252,390 258,796 268,578 298,550 295,427 295,427 -
Announcement Date 3/10/22 3/10/23 3/5/24 2/27/25 3/10/26 - -
1TWD in Million2TWD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.65x0.3x5.22x3.89% 803M
29x3.22x20.31x1.14% 40.16B
-1575x - - - 7.95B
125.56x3.13x19.09x-.--% 4.06B
17.28x3.4x12.52x1.86% 2.21B
15.38x - - - 2B
12.6x0.63x6.86x5.25% 1.26B
23.58x8.82x20.29x3.59% 1.29B
Average -167.25x 3.25x 14.05x 2.62% 7.47B
Weighted average by Cap. -179.41x 3.25x 19.28x 1.29%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!