Valuation Acer Cyber Security Inc.

Equities

End-of-day quote Taipei Exchange Other stock markets 2026-01-20			5-day change	1st Jan Change
168.50 ^TWD	0.00%		+0.30%	-3.16%

25-10-30	Acer Cyber Security Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI
25-07-31	Acer Cyber Security Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,524	4,274	4,567	5,055	5,055	-
Change	-	69.33%	6.84%	10.69%	0%	-
Enterprise Value (EV) ¹	2,524	4,274	4,567	3,766	3,802	5,055
Change	-	69.33%	6.84%	-17.54%	0.96%	32.96%
P/E ratio	14.5x	22.2x	20.4x	17.8x	15.7x	13.9x
PBR	-	3.3x	2.06x	1.23x	1.2x	-
PEG	-	2.1x	1.2x	-2.64x	1.2x	1x
Capitalization / Revenue	-	2.32x	2.13x	2.09x	1.85x	1.67x
EV / Revenue	-	2.32x	2.13x	1.56x	1.39x	1.67x
EV / EBITDA	-	-	-	6.04x	5.58x	6.82x
EV / EBIT	-	18.3x	15.6x	10.9x	9.49x	10.9x
EV / FCF	-	-	-	13.2x	18x	-
FCF Yield	-	-	-	7.57%	5.55%	-
Dividend per Share ²	-	-	-	6.94	7.74	-
Rate of return	-	-	-	4.12%	4.59%	-
EPS ²	7.82	8.66	10.13	9.447	10.7	12.14
Distribution rate	-	-	-	73.5%	72.3%	-
Net sales ¹	-	1,845	2,146	2,415	2,734	3,033
EBITDA ¹	-	-	-	623	681	741
EBIT ¹	-	233	293.5	346.5	400.5	465
Net income ¹	155.4	190.6	225.8	283.3	321.5	364
Net Debt ¹	-	-	-	-1,289	-1,253	-
Reference price ²	113.50	192.50	206.50	168.50	168.50	168.50
Nbr of stocks (in thousands)	22,241	22,205	22,115	30,000	30,000	-
Announcement Date	3/14/23	2/28/24	2/25/25	-	-	-

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.($)
ACER CYBER SECURITY INC.	17.84x	1.56x	6.04x	-	160M
MASTERCARD, INC.	33.4x	15.09x	24.25x	0.57%	484B
TOPSEC TECHNOLOGIES GROUP INC.	72.85x	-	-	0.39%	1.58B
NHN KCP CORP.	12.01x	0.14x	2.91x	0.85%	318M
Average	34.02x	5.60x	11.07x	0.6%	121.63B
Weighted average by Cap.	33.51x	15.07x	24.23x	0.57%