Stock 6674 COMPAL BROADBAND NETWORKS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Compal Broadband Networks, Inc.

Equities

6674

TW0006674005

Communications & Networking

End-of-day quote Taiwan S.E.
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
23.85 TWD -1.85% Intraday chart for Compal Broadband Networks, Inc. -2.25% -12.96%
11/03 Compal Broadband Networks, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Compal Broadband Networks, Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,776 1,946 2,149 2,096 1,757 1,853
Enterprise Value (EV) 1 1,708 968.8 640 1,133 1,165 1,592
P/E ratio 15.4 x 185 x 46 x 64 x -27.4 x -5.66 x
Yield 3.92% 4.81% 3.12% 3.19% 1.95% -
Capitalization / Revenue 0.52 x 0.69 x 0.79 x 0.72 x 0.7 x 1.59 x
EV / Revenue 0.32 x 0.34 x 0.24 x 0.39 x 0.46 x 1.37 x
EV / EBITDA 6.48 x 21 x 13 x 10.1 x -19.8 x -5.8 x
EV / FCF -15.9 x 14.5 x 1.11 x -3.11 x -3.84 x -8.23 x
FCF Yield -6.28% 6.89% 90.5% -32.2% -26.1% -12.1%
Price to Book 1.69 x 1.14 x 1.3 x 1.29 x 1.15 x 1.61 x
Nbr of stocks (in thousands) 60,490 66,887 66,932 66,970 68,381 67,638
Reference price 2 45.90 29.10 32.10 31.30 25.70 27.40
Announcement Date 29/03/19 31/03/20 29/03/21 16/03/22 21/03/23 11/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 5,316 2,832 2,704 2,907 2,515 1,164
EBITDA 1 263.5 46.19 49.09 112.1 -58.84 -274.5
EBIT 1 205 0.763 23.06 83.83 -99.98 -318.3
Operating Margin 3.86% 0.03% 0.85% 2.88% -3.98% -27.35%
Earnings before Tax (EBT) 1 218.2 6.245 45.02 36.63 -67.77 -305.6
Net income 1 184.4 10.51 46.72 32.74 -63.15 -326.1
Net margin 3.47% 0.37% 1.73% 1.13% -2.51% -28.01%
EPS 2 2.980 0.1573 0.6983 0.4889 -0.9379 -4.843
Free Cash Flow 1 -107.3 66.75 579.1 -364.8 -303.6 -193.4
FCF margin -2.02% 2.36% 21.41% -12.55% -12.07% -16.61%
FCF Conversion (EBITDA) - 144.53% 1,179.76% - - -
FCF Conversion (Net income) - 634.91% 1,239.5% - - -
Dividend per Share 2 1.800 1.400 1.000 1.000 0.5000 -
Announcement Date 29/03/19 31/03/20 29/03/21 16/03/22 21/03/23 11/03/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,069 978 1,509 963 592 261
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -107 66.8 579 -365 -304 -193
ROE (net income / shareholders' equity) 11% 0.6% 2.78% 1.99% -4.02% -24.5%
ROA (Net income/ Total Assets) 3.38% 0.02% 0.54% 1.75% -2.12% -9.23%
Assets 1 5,455 64,110 8,717 1,870 2,972 3,535
Book Value Per Share 2 27.20 25.50 24.80 24.30 22.30 17.00
Cash Flow per Share 2 16.00 15.10 22.80 15.60 9.720 4.690
Capex 1 1.22 5.36 22.3 90.3 62.1 45.1
Capex / Sales 0.02% 0.19% 0.82% 3.11% 2.47% 3.87%
Announcement Date 29/03/19 31/03/20 29/03/21 16/03/22 21/03/23 11/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Communications & Networking

1st Jan change Capi.
COMPAL BROADBAND NETWORKS, INC. Stock Compal Broadband Networks, Inc.
-12.96% 49.45M
CISCO SYSTEMS, INC. Stock Cisco Systems, Inc.
-5.27% 194B
ARISTA NETWORKS, INC. Stock Arista Networks, Inc.
+12.39% 82.95B
FOXCONN INDUSTRIAL INTERNET CO., LTD. Stock Foxconn Industrial Internet Co., Ltd.
+61.44% 66.91B
MOTOROLA SOLUTIONS, INC. Stock Motorola Solutions, Inc.
+10.66% 57.73B
GARMIN LTD. Stock Garmin Ltd.
+11.60% 27.55B
NOKIA OYJ Stock Nokia Oyj
+12.37% 20.23B
ZHONGJI INNOLIGHT CO., LTD. Stock Zhongji Innolight Co., Ltd.
+63.72% 20.06B
ZTE CORPORATION Stock ZTE Corporation
+8.53% 17.63B
JUNIPER NETWORKS, INC. Stock Juniper Networks, Inc.
+17.74% 11.26B
Other Communications & Networking
  1. Stock Market
  2. Equities
  3. 6674 Stock
  4. Financials Compal Broadband Networks, Inc.