Company Valuation: DRTECH Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 73,531 99,093 80,357 3,08,937 1,68,741 1,60,948
Change - 34.76% -18.91% 284.45% -45.38% -4.62%
Enterprise Value (EV) 1 97,086 1,21,176 97,493 3,42,257 2,25,720 2,22,071
Change - 24.81% -19.54% 251.06% -34.05% -1.62%
P/E -10.1x 31.3x 14.5x -125x -8.7x -6.55x
PBR 2.22x 2.25x 1.34x 3.67x 2.33x 2.3x
PEG - -0x 0.2x 1x -0x -0.3x
Capitalization / Revenue 1.33x 1.41x 0.9x 3.34x 1.73x 1.38x
EV / Revenue 1.76x 1.72x 1.09x 3.7x 2.31x 1.91x
EV / EBITDA -98.1x 19.1x 7.42x 43.7x -106x -77.3x
EV / EBIT -17.7x 160x 14.7x -2,300x -18.6x -15.9x
EV / FCF -23.8x -14.7x -46x -13x -12.4x -8.52x
FCF Yield -4.21% -6.79% -2.17% -7.68% -8.05% -11.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -705 279.8 478.2 -170 -1,310 -1,607
Distribution rate - - - - - -
Net sales 1 55,268 70,277 89,481 92,439 97,559 1,16,304
EBITDA 1 -990.1 6,335 13,143 7,830 -2,134 -2,873
EBIT 1 -5,490 759 6,639 -148.8 -12,105 -13,932
Net income 1 -7,230 4,038 5,972 -2,248 -19,290 -24,027
Net Debt 1 23,555 22,083 17,136 33,320 56,979 61,123
Reference price 2 7,100.00 8,750.00 6,925.00 21,300.00 11,400.00 10,525.00
Nbr of stocks (in thousands) 10,356 11,325 11,604 14,504 14,802 15,292
Announcement Date 23/03/21 22/03/22 22/03/23 19/03/24 21/03/25 20/03/26
1KRW in Million2KRW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.3Cr
36.06x6.09x23.28x0.26% 26TCr
37.21x7.05x22.09x0.62% 16TCr
51.2x12.41x26.62x-.--% 15TCr
16.67x3.37x10.92x-.--% 6.15TCr
36.38x7.29x23.05x-.--% 5.29TCr
20.86x2.49x12.59x2.42% 5.28TCr
48.66x12.03x26.52x-.--% 5.15TCr
35.36x7x23.77x0.57% 5.12TCr
83.48x7.91x24.03x-.--% 4.69TCr
Average 40.65x 7.29x 21.43x 0.43% 8.96TCr
Weighted average by Cap. 39.83x 7.51x 22.39x 0.37%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DRTECH Corporation

Historical PBR trend

Valuation ratios - PBR - DRTECH Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DRTECH Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DRTECH Corporation

  1. Stock Market
  2. Stocks
  3. A214680 Stock
  4. Valuation DRTECH Corporation