Company Valuation: Great Rich Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 96,009 64,074 83,882 3,61,130 2,32,781 2,38,912
Change - -33.26% 30.91% 330.52% -35.54% 2.63%
Enterprise Value (EV) 1 -42,699 22,049 3,11,178 8,33,958 6,60,265 6,54,297
Change - 151.64% 1,311.33% 168% -20.83% -0.9%
P/E 1.86x 1.45x 1.9x 6.63x 2.23x 3.05x
PBR 0.18x 0.11x 0.12x 0.52x 0.29x 0.21x
PEG - -0.1x -9.24x 0.3x 0x -0.1x
Capitalization / Revenue 0.28x 0.17x 0.2x 0.47x 0.28x 0.25x
EV / Revenue -0.12x 0.06x 0.72x 1.09x 0.78x 0.68x
EV / EBITDA -0.54x 0.31x 4.7x 8.81x 3.07x 3.1x
EV / EBIT -0.63x 0.39x 5.93x 10.6x 4.49x 4.76x
EV / FCF 0.31x -0.16x -1.26x -3.41x -11.3x -8.81x
FCF Yield 324% -629% -79.2% -29.3% -8.88% -11.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 638.5 548.2 547.1 673.8 1,289 970
Distribution rate - - - - - -
Net sales 1 3,43,419 3,67,806 4,29,621 7,67,709 8,42,434 9,59,256
EBITDA 1 79,615 71,130 66,212 94,710 2,15,151 2,10,979
EBIT 1 67,869 56,675 52,480 78,737 1,46,982 1,37,316
Net income 1 51,626 44,321 44,230 54,473 89,441 73,269
Net Debt 1 -1,38,708 -42,025 2,27,296 4,72,828 4,27,485 4,15,385
Reference price 2 1,187.50 792.50 1,037.50 4,466.67 2,879.17 2,955.00
Nbr of stocks (in thousands) 80,850 80,850 80,850 80,850 80,850 80,850
Announcement Date 28/10/20 28/10/21 21/09/22 26/09/23 18/10/24 23/10/25
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17Cr
12.5x0.8x5.32x4.4% 2.29TCr
18.02x - - 6.06% 2.07TCr
123.15x0.98x6.73x0.65% 1.64TCr
-2033.27x1.14x14.51x0.02% 1.43TCr
51.97x2.13x48.09x1.18% 1.04TCr
34.01x4.22x15.62x0.62% 976.41Cr
44.46x4.74x28.89x0.97% 872.03Cr
30.82x2.11x17.77x1.23% 674.53Cr
25.54x0.87x12.93x1.72% 638.2Cr
Average -188.09x 2.12x 18.73x 1.87% 1.16TCr
Weighted average by Cap. -212.51x 1.83x 16.18x 2.44%

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. A900290 Stock
  4. Valuation Great Rich Technologies Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!