Company Valuation: Great Rich Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 64,074 83,882 3,61,130 2,32,781 2,38,912 2,39,674
Change - 30.91% 330.52% -35.54% 2.63% 0.32%
Enterprise Value (EV) 1 22,049 3,11,178 8,33,958 6,60,265 6,54,297 8,33,632
Change - 1,311.33% 168% -20.83% -0.9% 27.41%
P/E 1.45x 1.9x 6.63x 2.23x 3.05x 2.83x
PBR 0.11x 0.12x 0.52x 0.29x 0.28x 0.17x
PEG - -9.24x 0.3x 0x -0.1x 0.41x
Capitalization / Revenue 0.17x 0.2x 0.47x 0.28x 0.25x 0.2x
EV / Revenue 0.06x 0.72x 1.09x 0.78x 0.68x 0.69x
EV / EBITDA 0.31x 4.7x 8.81x 3.07x 3.1x 3.03x
EV / EBIT 0.39x 5.93x 10.6x 4.49x 4.76x 4.53x
EV / FCF -0.16x -1.26x -3.41x -11.3x -8.81x -1.71x
FCF Yield -629% -79.2% -29.3% -8.88% -11.3% -58.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 548.2 547.1 673.8 1,289 970 1,037
Distribution rate - - - - - -
Net sales 1 3,67,806 4,29,621 7,67,709 8,42,434 9,59,256 12,01,122
EBITDA 1 71,130 66,212 94,710 2,15,151 2,10,979 2,74,927
EBIT 1 56,675 52,480 78,737 1,46,982 1,37,316 1,84,052
Net income 1 44,321 44,230 54,473 89,441 73,269 82,069
Net Debt 1 -42,025 2,27,296 4,72,828 4,27,485 4,15,385 5,93,958
Reference price 2 792.50 1,037.50 4,466.67 2,879.17 2,955.00 2,930.00
Nbr of stocks (in thousands) 80,850 80,850 80,850 80,850 80,850 81,800
Announcement Date 28/10/21 21/09/22 26/09/23 18/10/24 23/10/25 29/08/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17Cr
32.11x7.11x18.29x1.25% 24TCr
30.25x4.66x15.08x1.97% 13TCr
31.03x3.72x19.25x0.93% 8.26TCr
90.5x6.67x15.53x2.37% 6.79TCr
15.47x5.57x24.73x4.78% 5.79TCr
77.24x1.34x9.23x5.76% 3.84TCr
11.19x1.11x6x2.75% 3.41TCr
16.61x1.91x11.09x2.38% 2.7TCr
47.12x5.8x31.89x1.22% 2.6TCr
Average 39.06x 4.21x 16.79x 2.6% 7.04TCr
Weighted average by Cap. 37.30x 5.22x 17.20x 2.11%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Great Rich Technologies Limited

Historical PBR trend

Valuation ratios - PBR - Great Rich Technologies Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Great Rich Technologies Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Great Rich Technologies Limited

  1. Stock Market
  2. Stocks
  3. A900290 Stock
  4. Valuation Great Rich Technologies Limited