Company Valuation: Z-Com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 738.4 637.7 691.2 981.4 978.9 746
Change - -13.64% 8.38% 42% -0.26% -23.79%
Enterprise Value (EV) 1 692.4 468.5 581.9 878 813.8 435.6
Change - -32.33% 24.2% 50.88% -7.31% -46.47%
P/E -8.39x -10.5x -10.6x 178x 31.8x 27x
PBR 1.18x 1.15x 1.38x 1.95x 1.8x 1.31x
PEG - 0.3x -1.62x -2x 0x -2.7x
Capitalization / Revenue 1.79x 2.45x 2.12x 2.27x 1.74x 2x
EV / Revenue 1.68x 1.8x 1.78x 2.03x 1.45x 1.17x
EV / EBITDA -6.71x -4.65x -10.1x 299x 25.8x 28.4x
EV / EBIT -4.89x -3.59x -7.74x -61.5x 50.5x 172x
EV / FCF 100x -6.08x -80.6x -35.8x 142x 4.25x
FCF Yield 1% -16.4% -1.24% -2.8% 0.7% 23.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.27 -0.8822 -0.94 0.08 0.4453 0.4
Distribution rate - - - - - -
Net sales 1 412 259.8 326 431.9 562.3 373.3
EBITDA 1 -103.2 -100.7 -57.51 2.932 31.53 15.34
EBIT 1 -141.6 -130.6 -75.21 -14.28 16.11 2.53
Net income 1 -87.87 -60.95 -64.85 5.763 30.81 27.73
Net Debt 1 -46.01 -169.2 -109.2 -103.4 -165.1 -310.4
Reference price 2 10.650 9.230 10.000 14.200 14.150 10.800
Nbr of stocks (in thousands) 69,337 69,093 69,115 69,115 69,181 69,073
Announcement Date 3/29/21 3/31/22 3/30/23 3/13/24 3/13/25 3/12/26
1TWD in Million2TWD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 21.64M
22.64x2.43x15.58x1.81% 32.96B
-1210x - - - 6.16B
26.99x - - - 3.93B
42.67x1.95x10.58x-.--% 2.82B
11.12x0.63x8.15x6.06% 1.06B
18.7x7.07x16.19x4.53% 1.02B
Average -181.31x 3.02x 12.63x 3.1% 6.85B
Weighted average by Cap. -134.59x 2.47x 15.02x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 8176 Stock
  4. Valuation Z-Com, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!