Company Valuation: Englewood Lab, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 99,141 1,70,864 1,01,127 2,64,839 1,35,499 2,23,712
Change - 72.34% -40.81% 161.89% -48.84% 65.1%
Enterprise Value (EV) 1 1,11,906 1,89,873 1,15,151 2,59,973 1,27,057 2,00,892
Change - 69.67% -39.35% 125.77% -51.13% 58.11%
P/E 32.2x 11.4x 13.9x 12.8x 6.9x 9.02x
PBR 1.63x 2.11x 1.09x 2.3x 0.94x 1.36x
PEG - 0x -0.3x 0x -1.28x 0.3x
Capitalization / Revenue 0.72x 1.06x 0.67x 1.28x 0.74x 1.03x
EV / Revenue 0.82x 1.18x 0.76x 1.26x 0.7x 0.93x
EV / EBITDA 9.09x 8.95x 8.09x 7.82x 5.31x 4.72x
EV / EBIT 14.2x 11.2x 11.7x 9.01x 6.76x 5.38x
EV / FCF 24.2x -11.3x 493x 16.7x -26.8x 20x
FCF Yield 4.13% -8.85% 0.2% 6% -3.73% 5%
Dividend per Share 2 - - - - 100 201
Rate of return - - - - 1.47% 1.79%
EPS 2 155.1 754.9 365.7 1,044 987.9 1,249
Distribution rate - - - - 10.1% 16.1%
Net sales 1 1,37,168 1,60,816 1,51,509 2,06,784 1,82,220 2,16,790
EBITDA 1 12,307 21,209 14,230 33,249 23,912 42,601
EBIT 1 7,869 16,905 9,882 28,855 18,795 37,368
Net income 1 3,082 14,997 7,265 20,742 19,628 24,815
Net Debt 1 12,766 19,010 14,023 -4,865 -8,442 -22,820
Reference price 2 4,990.00 8,600.00 5,090.00 13,330.00 6,820.00 11,260.00
Nbr of stocks (in thousands) 19,868 19,868 19,868 19,868 19,868 19,868
Announcement Date 17/03/21 16/03/22 15/03/23 21/03/24 20/03/25 16/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12Cr
21.15x4.04x14.79x3.05% 33TCr
28.54x4.39x18.11x2.09% 22TCr
17.74x2.66x11.72x3.6% 13TCr
23.26x3.46x14.55x2.51% 6.74TCr
49.91x7.23x27.86x0.31% 4.51TCr
38.12x6.13x26.61x2.45% 4.48TCr
18.14x2.58x10.74x4.9% 3.31TCr
31.19x2.36x13.24x1.73% 3.26TCr
14.14x2.31x10.68x5.47% 3.14TCr
Average 26.91x 3.91x 16.48x 2.9% 9.4TCr
Weighted average by Cap. 24.79x 3.98x 16.00x 2.8%

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. A950140 Stock
  4. Valuation Englewood Lab, Inc.