Valuation Compal Broadband Networks, Inc.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
16.05 ^TWD	-0.93%		-5.03%	-22.28%

11/05	Compal Broadband Networks, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
14/03	Compal Broadband Networks, Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,149	2,096	1,757	1,853	1,609	1,419
Change	-	-2.44%	-16.16%	5.46%	-13.16%	-11.85%
Enterprise Value (EV) ¹	640	1,133	1,165	1,592	1,130	1,077
Change	-	77.05%	2.81%	36.68%	-29.04%	-4.66%
P/E	46x	64x	-27.4x	-5.66x	-9.7x	-18.2x
PBR	1.3x	1.29x	1.15x	1.61x	1.64x	1.56x
PEG	-	-2.1x	0x	-0x	0.2x	0.3x
Capitalization / Revenue	0.79x	0.72x	0.7x	1.59x	1.71x	2.37x
EV / Revenue	0.24x	0.39x	0.46x	1.37x	1.2x	1.8x
EV / EBITDA	13x	10.1x	-19.8x	-5.8x	-11.8x	-68.8x
EV / EBIT	27.7x	13.5x	-11.7x	-5x	-7.94x	-16.2x
EV / FCF	1.11x	-3.11x	-3.84x	-8.23x	4.17x	-7.2x
FCF Yield	90.5%	-32.2%	-26.1%	-12.1%	24%	-13.9%
Dividend per Share ²	1	1	0.5	-	-	-
Rate of return	3.12%	3.19%	1.95%	-	-	-
EPS ²	0.6983	0.4889	-0.9379	-4.843	-2.464	-1.132
Distribution rate	143%	205%	-53.3%	-	-	-
Net sales ¹	2,704	2,907	2,515	1,164	941.9	597.9
EBITDA ¹	49.09	112.1	-58.84	-274.5	-95.52	-15.65
EBIT ¹	23.06	83.83	-99.98	-318.3	-142.3	-66.67
Net income ¹	46.72	32.74	-63.15	-326.1	-165.9	-76.21
Net Debt ¹	-1,509	-963.1	-592.5	-261.1	-479.5	-341.5
Reference price ²	32.10	31.30	25.70	27.40	23.90	20.65
Nbr of stocks (in thousands)	66,932	66,970	68,381	67,638	67,336	68,698
Announcement Date	29/03/21	16/03/22	21/03/23	11/03/24	12/03/25	15/03/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPAL BROADBAND NETWORKS, INC.	-	-	-	-	3.42Cr
CISCO SYSTEMS, INC.	34.51x	7.23x	18.66x	1.48%	44TCr
ARISTA NETWORKS, INC.	51.84x	17.64x	36.83x	-.--%	22TCr
ZHONGJI INNOLIGHT CO., LTD.	37.49x	12.01x	29.86x	0.28%	18TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.79x	0.82x	14.35x	2.27%	18TCr
MOTOROLA SOLUTIONS, INC.	30.48x	5.82x	17.04x	1.17%	6.71TCr
LUMENTUM HOLDINGS INC.	167.98x	21.62x	63.39x	-.--%	6.46TCr
NOKIA OYJ	36x	2.31x	15x	1.65%	5.87TCr
CIENA CORPORATION	76.3x	8.89x	41.03x	-.--%	5.62TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.28x	2.85x	13.49x	3.01%	4.82TCr
Average	52.74x	8.80x	27.74x	1.09%	13.18TCr
Weighted average by Cap.	43.49x	9.09x	25.38x	1.08%