Valuation RAON ROBOTICS Inc.

Stocks

End-of-day quote Korea S.E. 16/09/2026			5-day change	1st Jan Change
9,210.00 ^KRW	+0.66%		-0.32%	-36.70%

02/02	Raon Robotics to divest 6.4 billion won worth of own shares	RE
30/01	Raon Robotics Q4 operating profit 1.2 billion won, up 141.3% from year earlier	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	118,540	77,963	173,460
Change	-	-34.23%	122.49%
Enterprise Value (EV) ¹	114,654	72,335	171,535
Change	-	-36.91%	137.14%
P/E	51x	14.5x	47x
PBR	4.11x	2.29x	4.85x
PEG	-	0x	-1.7x
Capitalization / Revenue	3.43x	1.58x	3.22x
EV / Revenue	3.32x	1.47x	3.19x
EV / EBITDA	41.3x	21.8x	35.3x
EV / EBIT	57.9x	29.1x	43.4x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	50	-
Rate of return	-	0.8%	-
EPS ²	186	430	309.6
Distribution rate	-	11.6%	-
Net sales ¹	34,544	49,240	53,842
EBITDA ¹	2,777	3,320	4,861
EBIT ¹	1,982	2,486	3,950
Net income ¹	2,318	5,231	3,691
Net Debt ¹	-3,886	-5,628	-1,925
Reference price ²	9,480.00	6,220.00	14,550.00
Nbr of stocks (in thousands)	12,504	12,534	11,922
Announcement Date	18/3/25	18/3/25	18/3/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RAON ROBOTICS INC.	-	-	-	-	86.95M
IHI CORPORATION	15.66x	1.73x	9.66x	0.88%	18.95B
NORDSON CORPORATION	30.19x	6.15x	19.31x	1.14%	17.23B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	78.1x	6.73x	39.29x	0.35%	7.97B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	21.76x	2.51x	15.51x	1.32%	7.69B
ENPRO INC.	46.42x	4.83x	18.94x	-	5.96B
VALMET OYJ	15.69x	1.2x	9.06x	4.63%	5.93B
KRONES AG	11.08x	0.52x	4.78x	2.77%	4.11B
FUJI CORPORATION	15.34x	2.32x	8.5x	2.6%	3.83B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.42x	1.05x	4.52x	4.83%	3.55B
Average	26.85x	3.00x	14.40x	2.31%	7.53B
Weighted average by Cap.	28.01x	3.49x	15.73x	1.66%