Company Valuation: DASAN Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,57,469 2,56,018 1,41,699 1,46,416 1,31,523 1,22,968
Change - -44.04% -44.65% 3.33% -10.17% -6.5%
Enterprise Value (EV) 1 4,56,131 1,85,155 1,08,977 1,62,842 2,10,899 1,83,597
Change - -59.41% -41.14% 49.43% 29.51% -12.95%
P/E -32.3x -32.1x 0.95x -1.54x -5.25x -17.1x
PBR 2.91x 1.45x 0.37x 0.49x 0.5x 0.47x
PEG - 0.7x -0x 0x 0.1x 0.2x
Capitalization / Revenue 1.13x 0.55x 1.76x 1.59x 0.39x 0.23x
EV / Revenue 1.13x 0.39x 1.35x 1.76x 0.62x 0.34x
EV / EBITDA 78.3x -8.9x 5.87x 68.7x 76.5x 4.85x
EV / EBIT -76.1x -5.89x 293x -79.3x -25.8x 8.09x
EV / FCF 6.92x 10.9x 3.77x -36x -1.69x 45.2x
FCF Yield 14.4% 9.2% 26.5% -2.77% -59.3% 2.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -413.9 -224 4,178 -2,456 -647.6 -184.9
Distribution rate - - - - - -
Net sales 1 4,04,984 4,69,020 80,714 92,293 3,37,611 5,41,778
EBITDA 1 5,828 -20,806 18,575 2,369 2,758 37,860
EBIT 1 -5,993 -31,445 372.6 -2,054 -8,172 22,701
Net income 1 -13,449 -7,829 1,95,887 -93,440 -24,903 -7,171
Net Debt 1 -1,338 -70,863 -32,722 16,426 79,376 60,629
Reference price 2 13,350.00 7,200.00 3,985.00 3,785.00 3,400.00 3,170.00
Nbr of stocks (in thousands) 34,267 35,558 35,558 38,683 38,683 38,791
Announcement Date 23/03/21 23/03/22 23/03/23 21/03/24 21/03/25 23/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.42Cr
36.23x7.55x19.49x1.41% 46TCr
23.81x0.96x17.19x1.95% 21TCr
47.41x14.82x37.19x0.23% 21TCr
48.97x16.61x34.77x-.--% 21TCr
48.18x3.09x20.11x1.25% 7.83TCr
176.13x22.67x66.56x-.--% 6.77TCr
30.21x5.75x16.83x1.19% 6.65TCr
84.07x9.77x45.12x-.--% 6.18TCr
24.46x5.27x18.24x1.78% 4.47TCr
Average 57.72x 9.61x 30.61x 0.87% 14.13TCr
Weighted average by Cap. 46.69x 9.39x 27.27x 0.97%

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. A039560 Stock
  4. Valuation DASAN Networks, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!