Company Valuation: CMES Robotics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 2,78,602 3,87,325 1,87,744 - -
Change - 39.02% -51.53% - -
Enterprise Value (EV) 2,78,602 3,87,287 1,87,744 1,87,744 1,87,744
Change - 39.01% -51.52% 0% 0%
P/E -17.1x -23x - - -
PBR - 6.57x - - -
PEG - -8.72x - - -
Capitalization / Revenue - 29.7x 7.86x 4.71x 3.56x
EV / Revenue - 0x 7.86x 4.71x 3.56x
EV / EBITDA - - - - -
EV / EBIT - -0x -14.2x -42.7x 50.7x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -1,402 -1,439 - - -
Distribution rate - - - - -
Net sales 1 - 13.06 23.9 39.9 52.8
EBITDA - -16.74 - - -
EBIT 1 - -18.41 -13.2 -4.4 3.7
Net income 1 -13.46 -16.78 -12.3 -2.4 5.5
Net Debt - -37.59 - - -
Reference price 2 24,000.00 33,100.00 15,970.00 15,970.00 15,970.00
Nbr of stocks (in thousands) 11,608 11,702 11,756 - -
Announcement Date 20/03/25 09/03/26 - - -
1KRW in Billions2KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12Cr
16.61x1.76x9.82x0.88% 1.84TCr
28.19x5.9x18.37x1.17% 1.6TCr
68.97x8.14x47.69x0.25% 971.71Cr
22.71x2.71x16.38x1.43% 831.33Cr
54.54x5.77x22.9x - 701.7Cr
11.83x0.98x7.09x6.37% 453.27Cr
22.37x2.94x11.37x2.07% 416.03Cr
10.49x0.49x4.5x2.88% 388.99Cr
37.46x4.62x19.93x - 377.84Cr
Average 30.35x 3.70x 17.56x 2.15% 759.38Cr
Weighted average by Cap. 30.70x 4.02x 18.56x 1.51%

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. A475400 Stock
  4. Valuation CMES Robotics Inc.