|
End-of-day quote
Korea S.E.
27/10/2026
|
5-day change | 1st Jan Change | ||
| 9,600.00 KRW | -1.23% |
|
-9.94% | -40.11% |
| 28/09 | Tranche Update on COWIN ROBOTICS Co., Ltd's Equity Buyback Plan announced on June 24, 2026. | CI |
| 24/06 | COWINTECH Co. Ltd. authorizes a Buyback Plan. | CI |
Company Valuation: COWIN ROBOTICS Co., Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,94,456 | 2,23,749 | 3,04,155 | 1,47,017 | 1,83,709 | 1,10,714 | - | - |
| Change | - | -24.01% | 35.94% | -51.66% | 24.96% | -39.73% | - | - |
| Enterprise Value (EV) 1 | 286.2 | 223.7 | 249.6 | 146.9 | 221 | 173.4 | 208.2 | 224 |
| Change | - | -21.82% | 11.57% | -41.17% | 50.51% | -21.54% | 20.07% | 7.59% |
| P/E | 38x | 43.9x | 23.9x | 8.83x | 106x | 39.9x | 13.7x | 12.8x |
| PBR | 2.01x | - | 1.81x | 0.81x | 1.07x | 0.62x | 0.6x | 0.58x |
| PEG | - | -1.3x | 0x | 0.3x | -1.2x | 0.7x | 0x | 1.72x |
| Capitalization / Revenue | 2.76x | 1.11x | 0.93x | 0.6x | 1.19x | 0.46x | 0.42x | 0.36x |
| EV / Revenue | 2.69x | 1.11x | 0.76x | 0.6x | 1.43x | 0.71x | 0.79x | 0.74x |
| EV / EBITDA | 33x | 12.1x | 10.9x | 15.6x | -11.6x | 30.4x | 10.5x | 10.6x |
| EV / EBIT | 43x | 15.1x | 11.9x | 20x | -8.67x | -30.2x | 13.9x | 13.2x |
| EV / FCF | -29.5x | - | 126x | -2.64x | -14.5x | -2.43x | -18.8x | -17.4x |
| FCF Yield | -3.39% | - | 0.79% | -37.9% | -6.89% | -41.2% | -5.33% | -5.76% |
| Dividend per Share 3 | 89.72 | - | 238 | 196.1 | - | 250 | 250 | 250 |
| Rate of return | 0.32% | - | 0.89% | 1.53% | - | 2.6% | 2.6% | 2.6% |
| EPS 3 | 734.8 | 484.2 | 1,118 | 1,451 | 151 | 240.5 | 699 | 751 |
| Distribution rate | 12.2% | - | 21.3% | 13.5% | - | 104% | 35.8% | 33.3% |
| Net sales 1 | 106.5 | 201.2 | 328.6 | 244.4 | 154.8 | 242.9 | 264.6 | 304.4 |
| EBITDA 1 | 8.668 | 18.57 | 22.82 | 9.406 | -19.01 | 5.7 | 19.8 | 21.1 |
| EBIT 1 | 6.654 | 14.78 | 20.97 | 7.336 | -25.49 | -5.75 | 15 | 17 |
| Net income 1 | 8.576 | 4.945 | 21.37 | 14.28 | 1.701 | 2.8 | 8.2 | 8.8 |
| Net Debt 1 | -8.245 | - | -54.52 | -0.1606 | 37.33 | 62.7 | 97.5 | 113.3 |
| Reference price 3 | 27,947.71 | 21,254.61 | 26,699.03 | 12,813.73 | 16,030.00 | 9,600.00 | 9,600.00 | 9,600.00 |
| Nbr of stocks (in thousands) | 10,536 | 10,527 | 11,392 | 11,473 | 11,460 | 11,533 | - | - |
| Announcement Date | 28/02/22 | 09/03/23 | 21/02/24 | 14/02/25 | 12/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.42x | 0.72x | 30.67x | 2.57% | 8.34Cr | |
| 29.21x | 5.22x | 19.04x | 0.9% | 11TCr | |
| 30.16x | 4.74x | 17.92x | 1.77% | 8.81TCr | |
| 29.2x | 3.33x | 19.26x | 0.71% | 6.32TCr | |
| 41.3x | 6.45x | 28.44x | 1.85% | 5.91TCr | |
| 38.2x | 7.73x | 22.64x | -.--% | 5.72TCr | |
| 23.51x | 4.55x | 15.61x | 2.64% | 3.41TCr | |
| 29.75x | 3.93x | 14.84x | 0.11% | 2.93TCr | |
| 22.25x | 3.23x | 13.91x | 1.05% | 2.74TCr | |
| 23.79x | 2.89x | 12.46x | 1.58% | 2.14TCr | |
| Average | 30.78x | 4.28x | 19.48x | 1.32% | 4.94TCr | |
| Weighted average by Cap. | 30.89x | 5.00x | 19.36x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A282880 Stock
- Valuation COWIN ROBOTICS Co., Ltd
Select your edition
All financial news and data tailored to specific country editions
