Valuation OPASNET co., Ltd.

Stocks

End-of-day quote Korea S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
5,800.00 ^KRW	+3.76%		-6.30%	-12.65%

15/12	OPASNET co., Ltd. announces Annual dividend, payable on April 22, 2026	CI
15/05/23	OPASNET co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	72,587	47,027	100,008	152,407	110,084	86,606
Change	-	-35.21%	112.66%	52.4%	-27.77%	-21.33%
Enterprise Value (EV) ¹	59,454	26,752	117,019	142,383	90,932	36,976
Change	-	-55%	337.41%	21.68%	-36.14%	-59.34%
P/E	11.7x	7.48x	16.5x	14.5x	11.5x	6.84x
PBR	1.04x	1.62x	2.83x	3.32x	2.04x	1.34x
PEG	-	2.13x	-6.25x	0.2x	-1.23x	0.2x
Capitalization / Revenue	0.65x	0.39x	0.59x	0.68x	0.57x	0.37x
EV / Revenue	0.53x	0.22x	0.69x	0.63x	0.47x	0.16x
EV / EBITDA	8.48x	3.97x	12.3x	9.41x	7.58x	2.4x
EV / EBIT	9.72x	4.62x	13.7x	10.2x	8.54x	2.63x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	45.45	45.45	90.91	100	-
Rate of return	-	1.26%	0.59%	0.78%	1.18%	-
EPS ²	465.5	481.8	469.1	806.9	731.7	970.9
Distribution rate	-	9.43%	9.69%	11.3%	13.7%	-
Net sales ¹	111,973	121,756	170,585	224,981	192,885	233,294
EBITDA ¹	7,007	6,731	9,525	15,137	11,998	15,429
EBIT ¹	6,119	5,797	8,524	13,951	10,652	14,045
Net income ¹	6,018	6,231	6,069	10,454	9,545	12,663
Net Debt ¹	-13,133	-20,274	17,011	-10,025	-19,152	-49,630
Reference price ²	5,463.64	3,604.55	7,736.36	11,720.00	8,440.00	6,640.00
Nbr of stocks (in thousands)	13,285	13,046	12,927	13,004	13,043	13,043
Announcement Date	22/3/22	22/3/22	22/3/23	20/3/24	21/3/25	20/3/26

¹KRW in Million²KRW

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.($)
OPASNET CO., LTD.	-	-	-	-	52.63M
IBM	22.19x	3.61x	12.6x	3.02%	211B
SNOWFLAKE INC.	-102.72x	16.28x	94.23x	-.--%	102B
ACCENTURE PLC	12.28x	1.36x	7.12x	3.91%	102B
TATA CONSULTANCY SERVICES LTD.	15.34x	2.8x	10.59x	5.36%	89.66B
RELX PLC	20.46x	5.35x	13.13x	2.8%	61.3B
INFOSYS LIMITED	14.8x	2.16x	9.15x	5.28%	47.94B
FUJITSU LIMITED	20.64x	1.69x	10.75x	1.42%	39.83B
NEC CORPORATION	21.15x	1.56x	9.88x	0.9%	39.45B
HCL TECHNOLOGIES LIMITED	18.35x	2.36x	11.29x	4.71%	38.18B
Average	4.72x	4.13x	19.86x	3.04%	73.03B
Weighted average by Cap.	1.61x	4.73x	22.46x	3.03%