|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 110,400.00 KRW | +1.01% |
|
-30.08% | +41.54% |
| 08/06 | South Korea's Doosan sees energy, robotics businesses supporting Nvidia AI factory push | RE |
| 07/06 | Nvidia, SK to detail cooperation plan as Huang flags prolonged chip shortage | RE |
Company Valuation: Doosan Robotics Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,525,600 | 3,390,085 | 5,055,958 | 7,156,126 | - | - |
| Change | - | -54.95% | 49.14% | 41.54% | - | - |
| Enterprise Value (EV) 1 | 7,149 | 3,118 | 4,875 | 6,984 | 7,093 | 7,147 |
| Change | - | -56.39% | 56.37% | 43.27% | 1.56% | 0.76% |
| P/E Ratio | -387x | -92.7x | -91.1x | -187x | -517x | 1,201x |
| PBR | 17.2x | 8.42x | 14.5x | 23.1x | 23.3x | 23.5x |
| PEG | - | -1.1x | -1.8x | 6.1x | 8.1x | -8x |
| Capitalization / Revenue | 142x | 72.4x | 153x | 122x | 65.6x | 36.1x |
| EV / Revenue | 135x | 66.6x | 148x | 119x | 65x | 36.1x |
| EV / EBITDA | -483x | -88.9x | -89.6x | -191x | -752x | 929x |
| EV / EBIT | -373x | -75.7x | -82x | -147x | -373x | -2,194x |
| EV / FCF | -236x | -66.2x | -160x | -140x | -173x | - |
| FCF Yield | -0.42% | -1.51% | -0.62% | -0.72% | -0.58% | - |
| Dividend per Share 3 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 3 | -300 | -564 | -856 | -591.7 | -213.7 | 91.91 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 53.04 | 46.83 | 32.98 | 58.52 | 109.2 | 198.2 |
| EBITDA 1 | -14.81 | -35.06 | -54.38 | -36.57 | -9.43 | 7.692 |
| EBIT 1 | -19.17 | -41.2 | -59.47 | -47.56 | -19 | -3.257 |
| Net income 1 | -15.87 | -36.56 | -55.5 | -29 | -16 | - |
| Net Debt 1 | -376.8 | -272.5 | -181.1 | -171.8 | -63.13 | -9.481 |
| Reference price 3 | 116,100.00 | 52,300.00 | 78,000.00 | 110,400.00 | 110,400.00 | 110,400.00 |
| Nbr of stocks (in thousands) | 64,820 | 64,820 | 64,820 | 64,820 | - | - |
| Announcement Date | 30/1/24 | 13/2/25 | 11/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -184.73x | 118.12x | -189.06x | -.--% | 4.63B | |
| 33.16x | 5.72x | 21.25x | 0.82% | 114B | |
| 39.34x | 6.7x | 25.08x | 1.55% | 39.41B | |
| 24.1x | 3.53x | 15.2x | 0.97% | 29.43B | |
| 30.37x | 3.93x | 14.52x | 0.12% | 28.65B | |
| 19x | 1.56x | 11.52x | 2.55% | 26.94B | |
| 23.93x | 2.87x | 12.52x | 1.58% | 25.92B | |
| 24.49x | 3.94x | 14.09x | 1.63% | 24.36B | |
| 48.46x | 11.54x | 36.68x | 0.78% | 24.24B | |
| Average | 6.46x | 17.55x | -4.25x | 1.11% | 35.26B | |
| Weighted average by Cap. | 28.20x | 6.84x | 16.58x | 1.12% |
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
- Stock Market
- Stocks
- A454910 Stock
- Valuation Doosan Robotics Inc.
Select your edition
All financial news and data tailored to specific country editions
