Company Valuation: Genome & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,048,465 468,827 245,897 176,209 85,207 238,384
Change - -55.28% -47.55% -28.34% -51.64% 179.77%
Enterprise Value (EV) 1 940,636 398,490 145,490 116,390 36,301 220,521
Change - -57.64% -63.49% -20% -68.81% 507.48%
P/E -24.9x -13.7x -4.74x -3.72x -4.17x -33.5x
PBR 9.49x 5.26x 2.55x 2.98x 1.8x 2.36x
PEG - 0.7x -0.1x 0.43x 0.1x 0.5x
Capitalization / Revenue 6,963x 1,039x 17.5x 12.3x 3.07x 9.7x
EV / Revenue 6,247x 883x 10.3x 8.14x 1.31x 8.97x
EV / EBITDA -37.4x -11.9x -3.03x -2.49x -2.17x -9.77x
EV / EBIT -35.3x -11x -2.53x -2.11x -1.5x -7.54x
EV / FCF -12.3x -23.3x -4.12x -3.7x -2.08x -10.3x
FCF Yield -8.16% -4.3% -24.3% -27% -48% -9.74%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1,596 -1,269 -1,842 -1,681 -660.2 -205.3
Distribution rate - - - - - -
Net sales 1 150.6 451.2 14,085 14,296 27,745 24,587
EBITDA 1 -25,164 -33,496 -48,051 -46,820 -16,752 -22,563
EBIT 1 -26,629 -36,087 -57,512 -55,092 -24,199 -29,234
Net income 1 -30,732 -34,117 -51,838 -47,466 -20,112 -6,428
Net Debt 1 -107,829 -70,338 -100,408 -59,819 -48,906 -17,862
Reference price 2 39,750.00 17,350.00 8,725.00 6,245.00 2,750.00 6,880.00
Nbr of stocks (in thousands) 26,376 27,022 28,183 28,216 30,984 34,649
Announcement Date 10/3/21 21/3/22 21/3/23 20/3/24 20/3/25 20/3/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 104M
32.83x5.9x17.55x0.98% 48.53B
-23.41x351.08x-21.45x-.--% 39.87B
30.42x3.04x13.11x-.--% 38.68B
46.94x4.76x30.78x-.--% 35.13B
28.41x8.22x20.66x0.41% 29.79B
32.82x5.37x24.39x-.--% 16.11B
22.67x2x8.67x1.17% 13.61B
25.02x1.86x11.41x-.--% 12.62B
Average 24.46x 47.78x 13.14x 0.32% 26.05B
Weighted average by Cap. 23.41x 63.80x 12.19x 0.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. A314130 Stock
  4. Valuation Genome & Company