|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 67,600.00 KRW | +5.79% |
|
-4.25% | -13.33% |
| 17/07 | Grid Dynamics Reports Partnership With Doosan Robotics | MT |
| 22/06 | Doosan Robotics Unveils Ai-Powered Palletizing Solution Palletizhd+ and Demonstrates Scan&Go 2.0 At Automate 2026 | CI |
Company Valuation: Doosan Robotics Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 75,25,600 | 33,90,085 | 50,55,958 | 43,81,831 | - | - |
| Change | - | -54.95% | 49.14% | -13.33% | - | - |
| Enterprise Value (EV) 1 | 7,149 | 3,118 | 4,875 | 4,289 | 4,348 | 4,372 |
| Change | - | -56.39% | 56.37% | -12.01% | 1.36% | 0.57% |
| P/E | -387x | -92.7x | -91.1x | -114x | -373x | 735x |
| PBR | 17.2x | 8.42x | 14.5x | 14.1x | 14.7x | 14.4x |
| PEG | - | -1.1x | -1.8x | 3.7x | 5.4x | -5x |
| Capitalization / Revenue | 142x | 72.4x | 153x | 74.9x | 45.1x | 22.1x |
| EV / Revenue | 135x | 66.6x | 148x | 73.3x | 44.7x | 22.1x |
| EV / EBITDA | -483x | -88.9x | -89.6x | -117x | -429x | 568x |
| EV / EBIT | -373x | -75.7x | -82x | -90.2x | -217x | -1,342x |
| EV / FCF | -236x | -66.2x | -160x | -85.8x | -106x | - |
| FCF Yield | -0.42% | -1.51% | -0.62% | -1.17% | -0.94% | - |
| Dividend per Share 3 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 3 | -300 | -564 | -856 | -591.7 | -181.3 | 91.91 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 53.04 | 46.83 | 32.98 | 58.52 | 97.24 | 198.2 |
| EBITDA 1 | -14.81 | -35.06 | -54.38 | -36.57 | -10.15 | 7.692 |
| EBIT 1 | -19.17 | -41.2 | -59.47 | -47.56 | -19.99 | -3.257 |
| Net income 1 | -15.87 | -36.56 | -55.5 | -29 | -16 | - |
| Net Debt 1 | -376.8 | -272.5 | -181.1 | -92.57 | -34.19 | -9.481 |
| Reference price 3 | 1,16,100.00 | 52,300.00 | 78,000.00 | 67,600.00 | 67,600.00 | 67,600.00 |
| Nbr of stocks (in thousands) | 64,820 | 64,820 | 64,820 | 64,820 | - | - |
| Announcement Date | 30/01/24 | 13/02/25 | 11/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -114.25x | 73.29x | -117.3x | -.--% | 296.73Cr | |
| 35.66x | 6.12x | 22.72x | 0.75% | 12TCr | |
| 32.12x | 5.96x | 20.61x | 1.88% | 3.93TCr | |
| 34.88x | 4.45x | 16.43x | 0.1% | 3.27TCr | |
| 21.3x | 1.76x | 12.92x | 2.28% | 3.03TCr | |
| 23.66x | 3.47x | 14.95x | 0.99% | 2.89TCr | |
| 25.38x | 3.06x | 13.32x | 1.5% | 2.76TCr | |
| 24.81x | 3.89x | 13.06x | 1.47% | 2.77TCr | |
| 106.05x | 36.69x | 86.03x | 0.36% | 2.49TCr | |
| 26.85x | 3.34x | 16.43x | 1.66% | 2.44TCr | |
| Average | 21.65x | 14.20x | 9.92x | 1.1% | 3.61TCr | |
| Weighted average by Cap. | 34.46x | 7.44x | 21.82x | 1.1% |
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
- A454910 Stock
- Valuation Doosan Robotics Inc.
Select your edition
All financial news and data tailored to specific country editions
