|
End-of-day quote
Korea S.E.
21/08/2026
|
5-day change | 1st Jan Change | ||
| 554.00 KRW | -6.42% |
|
-16.57% | -64.85% |
Company Valuation: ESTaid Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,58,065 | 1,35,977 | 84,851 | 79,320 | 47,673 | 42,520 |
| Change | - | -13.97% | -37.6% | -6.52% | -39.9% | -10.81% |
| Enterprise Value (EV) 1 | 1,29,150 | 1,02,678 | 53,032 | 54,804 | 18,346 | 15,399 |
| Change | - | -20.5% | -48.35% | 3.34% | -66.52% | -16.06% |
| P/E | 134x | 26.2x | -41.7x | -10.9x | -9.45x | -6.65x |
| PBR | 5.9x | 4.2x | 2.72x | 3.15x | 2.3x | 2.95x |
| PEG | - | 0x | 0x | -0x | 0.3x | -0.2x |
| Capitalization / Revenue | 6.64x | 4.72x | 3.7x | 5.73x | 2.91x | 2.73x |
| EV / Revenue | 5.42x | 3.57x | 2.31x | 3.96x | 1.12x | 0.99x |
| EV / EBITDA | 73.7x | 12.8x | 126x | -10.9x | -4.67x | -3.24x |
| EV / EBIT | 308x | 15.2x | -76.1x | -8.87x | -3.82x | -2.76x |
| EV / FCF | 92.7x | 15.7x | -90.6x | -208x | -5.81x | -7.29x |
| FCF Yield | 1.08% | 6.35% | -1.1% | -0.48% | -17.2% | -13.7% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 44 | 192.4 | -75.37 | -269.1 | -187 | -236.9 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 23,814 | 28,780 | 22,922 | 13,837 | 16,399 | 15,584 |
| EBITDA 1 | 1,753 | 8,013 | 419.7 | -5,030 | -3,930 | -4,750 |
| EBIT 1 | 419.3 | 6,745 | -697.2 | -6,176 | -4,805 | -5,578 |
| Net income 1 | 1,190 | 5,181 | -2,034 | -7,260 | -5,033 | -6,390 |
| Net Debt 1 | -28,915 | -33,299 | -31,818 | -24,516 | -29,327 | -27,121 |
| Reference price 2 | 5,880.00 | 5,040.00 | 3,145.00 | 2,940.00 | 1,767.00 | 1,576.00 |
| Nbr of stocks (in thousands) | 26,882 | 26,980 | 26,980 | 26,980 | 26,980 | 26,980 |
| Announcement Date | 15/03/21 | 18/03/22 | 20/03/23 | 20/03/24 | 17/03/25 | 16/03/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.08Cr | |
| 15.82x | 4.21x | 9.72x | 1.29% | 52TCr | |
| 22.2x | 6.57x | 19.73x | -.--% | 33TCr | |
| 24.02x | 2.82x | 14.34x | -.--% | 16TCr | |
| 35.4x | 7.03x | 19.77x | -.--% | 11TCr | |
| 37.46x | 4.37x | 28.89x | -.--% | 11TCr | |
| 3.02x | 81.86x | 2.28x | 0.14% | 11TCr | |
| 86.51x | 5.15x | 24.59x | -.--% | 9.68TCr | |
| 10.59x | 8.06x | 94.05x | 0.63% | 9.45TCr | |
| 8.48x | 2.73x | 59.22x | 0.73% | 3.69TCr | |
| Average | 27.06x | 13.64x | 30.29x | 0.31% | 15.71TCr | |
| Weighted average by Cap. | 23.90x | 10.30x | 21.00x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A239340 Stock
- Valuation ESTaid Corp.
Select your edition
All financial news and data tailored to specific country editions
