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 24,457 -
Change - 3.35% 82.94% 0.83% -35.44% 4% -
Enterprise Value (EV) 1 21,710 19,746 34,029 32,314 22,674 21,367 24,457
Change - -9.04% 72.33% -5.04% -29.83% -5.76% 14.46%
P/E 22.9x 10.6x 14.7x 16.3x 20.2x 12x 9.13x
PBR 2.32x - 2.65x 2.23x 1.5x 1.39x 1.2x
PEG - 0x 0.5x -0.9x -0.4x 0.2x 0.3x
Capitalization / Revenue 0.44x 0.31x 0.58x 0.64x 0.44x 0.33x 0.29x
EV / Revenue 0.49x 0.31x 0.54x 0.57x 0.42x 0.29x 0.29x
EV / EBITDA 11.5x 5.96x 8.43x 8.26x 8.51x 4.99x -
EV / EBIT 20.6x 8.17x 10.9x 11x 14.1x 7.86x 7.17x
EV / FCF -5.92x - 59.8x 21.3x 99.7x 191x -
FCF Yield -16.9% - 1.67% 4.7% 1% 0.52% -
Dividend per Share 2 2.4 - 5 4.6 2.5 2.5 -
Rate of return 3.17% - 3.72% 3.77% 3.14% 3.06% -
EPS 2 3.3 7.22 9.17 7.49 3.95 6.828 8.94
Distribution rate 72.7% - 54.5% 61.4% 63.3% 36.6% -
Net sales 1 43,900 64,574 62,584 56,789 53,999 74,450 84,414
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 2,719 3,411
Net income 1 861.2 1,919 2,386 2,271 1,203 2,075 2,698
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 81.60 81.60
Nbr of stocks (in thousands) 252,390 258,796 268,578 298,550 295,427 299,719 -
Announcement Date 3/10/22 3/10/23 3/5/24 2/27/25 3/10/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.79x0.28x4.92x3.11% 756M
33.67x3.88x24.57x1.01% 48.19B
-1908x - - - 9.6B
120.42x3x18.29x-.--% 3.9B
18.31x - - - 2.37B
13.23x0.66x8.31x4.96% 1.32B
20.43x7.69x17.7x4.15% 1.11B
Average -241.45x 3.10x 14.76x 2.64% 9.61B
Weighted average by Cap. -239.97x 3.77x 23.33x 1.12%

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