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 25,236 -
Change - 3.35% 82.94% 0.83% -35.44% 7.32% -
Enterprise Value (EV) 1 21,710 19,746 34,029 32,314 22,674 22,146 25,236
Change - -9.04% 72.33% -5.04% -29.83% -2.33% 13.95%
P/E Ratio 22.9x 10.6x 14.7x 16.3x 20.2x 13.3x 9.72x
PBR 2.32x - 2.65x 2.23x 1.5x 1.4x -
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 0.28x
EV / Revenue 0.49x 0.31x 0.54x 0.57x 0.42x 0.3x 0.28x
EV / EBITDA 11.5x 5.96x 8.43x 8.26x 8.51x 5.18x -
EV / EBIT 20.6x 8.17x 10.9x 11x 14.1x 8.59x 7.49x
EV / FCF -5.92x - 59.8x 21.3x 99.7x 198x -
FCF Yield -16.9% - 1.67% 4.7% 1% 0.51% -
Dividend per Share 2 2.4 - 5 4.6 2.5 3.347 -
Rate of return 3.17% - 3.72% 3.77% 3.14% 3.97% -
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 84.20 84.20
Nbr of stocks (in thousands) 252,390 258,796 268,578 298,550 295,427 299,719 -
Announcement Date 10/03/22 10/03/23 05/03/24 27/02/25 10/03/26 - -
1TWD in Million2TWD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.71x0.31x5.34x3.87% 822M
30x3.41x21.58x1.08% 43.05B
-1551x - - - 7.83B
127.98x3.19x19.46x-.--% 4.14B
16.25x - - - 2.11B
13.17x0.66x8.26x4.99% 1.33B
24.26x9.07x20.85x3.49% 1.32B
Average -189.38x 3.33x 15.10x 2.69% 8.66B
Weighted average by Cap. -168.86x 3.42x 20.78x 1.2%

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!