Company Valuation: Nepes Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 884,320 447,286 148,944 359,724 636,434 - -
Change - - -66.7% 141.52% 76.92% - -
Enterprise Value (EV) 884,745 447,286 148,944 359,724 636,434 636,434 636,434
Change - - -66.7% 141.52% 76.92% 0% 0%
P/E -22.3x - -2.39x 21.7x - - -
PBR 5x - - - 4.02x 3.02x 2.21x
PEG - - - -0x - - -
Capitalization / Revenue 2.11x 0.93x - - 1.04x 0.9x 0.79x
EV / Revenue 0x 0x - - 1.04x 0.9x 0.79x
EV / EBITDA 0x - - - 3.74x 3x 2.49x
EV / EBIT -0x - - - 10.9x 6.81x 4.75x
EV / FCF -0x - - - 21.2x 22.7x 8.84x
FCF Yield -24.2% - - - 4.71% 4.4% 11.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1,721 - -2,737 719 - - -
Distribution rate - - - - - - -
Net sales 1 418.4 480.1 - - 613.2 707.7 804
EBITDA 1 81.14 - - - 170 212 256
EBIT 1 -16.4 - - - 58.6 93.4 134
Net income -39.68 -98.47 -62.24 16.58 - - -
Net Debt 424.1 - - - - - -
Reference price 2 38,350.00 19,670.00 6,550.00 15,600.00 27,600.00 27,600.00 27,600.00
Nbr of stocks (in thousands) 23,059 22,739 22,739 23,059 23,059 - -
Announcement Date 4/3/22 27/3/24 20/3/25 18/3/26 - - -
1KRW in Billions2KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 465M
77.37x12.41x62.22x1.05% 265B
47.26x8.51x15.25x-.--% 94.42B
57.8x10.28x37.01x0.83% 61.05B
43.63x9.31x32.36x1.26% 56.83B
47.09x - - 0.2% 50.47B
48.24x8.29x33.3x0.82% 40.01B
161.5x18.71x129.97x0.26% 35.88B
34.32x8.27x26.38x0.55% 35.54B
26.7x7.05x21.21x1.42% 33.28B
Average 60.43x 10.35x 44.71x 0.71% 67.28B
Weighted average by Cap. 64.21x 10.90x 47.69x 0.77%

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. A033640 Stock
  4. Valuation Nepes Corporation