Company Valuation: RingNet Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 93,562 84,829 51,068 53,512 75,511 70,237
Change - -9.33% -39.8% 4.79% 41.11% -6.98%
Enterprise Value (EV) 1 28,520 57,011 44,716 10,385 31,597 40,263
Change - 99.9% -21.57% -76.78% 204.26% 27.43%
P/E 12.2x 9.92x 5.05x 4.16x 5.45x 6.74x
PBR 1.38x 1.13x 0.6x 0.55x 0.71x 0.65x
PEG - 0.8x 0.3x 0.1x 0.59x -0.3x
Capitalization / Revenue 0.63x 0.39x 0.25x 0.25x 0.46x 0.38x
EV / Revenue 0.19x 0.27x 0.22x 0.05x 0.19x 0.22x
EV / EBITDA 3.54x 5.05x 3.9x 0.61x 2.21x 2.72x
EV / EBIT 3.88x 5.37x 4.11x 0.64x 2.31x 2.81x
EV / FCF 1.47x -1.66x -1.82x 0.21x 8.2x -6.58x
FCF Yield 68.3% -60.4% -54.9% 465% 12.2% -15.2%
Dividend per Share 2 - - - 64.1 200 -
Rate of return - - - 2.33% 5.07% -
EPS 2 383.5 432.1 518.9 662.9 724.5 562.2
Distribution rate - - - 9.67% 27.6% -
Net sales 1 149,461 214,784 204,004 217,699 163,905 183,074
EBITDA 1 8,046 11,284 11,476 16,997 14,328 14,795
EBIT 1 7,353 10,622 10,877 16,348 13,691 14,313
Net income 1 7,577 8,669 10,056 12,789 12,854 10,902
Net Debt 1 -65,042 -27,818 -6,352 -43,127 -43,913 -29,973
Reference price 2 4,666.67 4,288.46 2,621.79 2,756.41 3,945.83 3,790.00
Nbr of stocks (in thousands) 20,049 19,781 19,478 19,414 19,137 18,532
Announcement Date 11/3/21 17/3/22 15/3/23 14/3/24 13/3/25 11/3/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 55.26M
25.24x8.55x15.17x1.1% 23.65B
20.35x3.77x9.49x1.34% 19.12B
26.26x0.85x8.42x1.36% 13.32B
20.64x0.79x10.19x2.79% 8.43B
15.89x1.43x7.94x1.26% 5.1B
21.54x1.48x9.75x2.31% 4.41B
78.8x3.04x53.41x0.6% 2.34B
23.96x0.97x11.36x0.44% 1.82B
Average 29.09x 2.61x 15.71x 1.4% 8.69B
Weighted average by Cap. 24.48x 4.03x 12.37x 1.43%

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. A042500 Stock
  4. Valuation RingNet Co., Ltd.