Company Valuation: JAS Robotics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,12,009 93,919 1,11,719 1,65,694 89,180 86,230
Change - -16.15% 18.95% 48.31% -46.18% -3.31%
Enterprise Value (EV) 1 1,17,166 80,040 83,218 1,46,489 87,511 91,534
Change - -31.69% 3.97% 76.03% -40.26% 4.6%
P/E -7.88x 16.6x 4.75x -104x -15.2x -3.48x
PBR 0.97x 0.76x 0.75x 0.99x 0.55x 0.63x
PEG - -0x 0x 1x -0x -0x
Capitalization / Revenue 0.98x 1.15x 0.78x 2.3x 1.4x 2.81x
EV / Revenue 1.02x 0.98x 0.58x 2.03x 1.38x 2.99x
EV / EBITDA -15.2x -795x 2.08x 67.2x -28.1x -4.33x
EV / EBIT -11.4x -31.1x 2.22x -411x -15.2x -3.87x
EV / FCF 29.3x -20.1x 8.65x -24.3x -3.51x 9.05x
FCF Yield 3.41% -4.98% 11.6% -4.12% -28.5% 11%
Dividend per Share 2 50 50 200 50 50 -
Rate of return 0.65% 0.77% 2.59% 0.52% 0.97% -
EPS 2 -982 391.6 1,624 -91.86 -338 -1,428
Distribution rate -5.09% 12.8% 12.3% -54.4% -14.8% -
Net sales 1 1,14,449 81,838 1,43,940 72,087 63,633 30,661
EBITDA 1 -7,708 -100.7 40,095 2,180 -3,111 -21,130
EBIT 1 -10,268 -2,575 37,555 -356.3 -5,760 -23,657
Net income 1 -14,212 6,117 27,547 -1,290 -5,858 -24,768
Net Debt 1 5,157 -13,880 -28,502 -19,205 -1,669 5,303
Reference price 2 7,740.00 6,490.00 7,720.00 9,550.00 5,140.00 4,970.00
Nbr of stocks (in thousands) 14,471 14,471 14,471 17,350 17,350 17,350
Announcement Date 22/03/21 22/03/22 22/03/23 21/03/24 19/03/25 18/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.77Cr
38.3x13.25x24.39x0.76% 12TCr
63.14x9.23x44.41x1.18% 5.43TCr
33.33x1.57x17.88x-.--% 5.01TCr
30.47x2.48x11.92x1.09% 4.32TCr
38.01x2.36x16.89x1.42% 3.16TCr
32.17x4.87x19.42x-.--% 3.02TCr
9.23x5.32x10.24x2.13% 2.27TCr
34.49x5.3x21.19x0.66% 2TCr
41.65x2.17x19.74x0.41% 1.95TCr
Average 35.64x 5.17x 20.68x 0.85% 3.93TCr
Weighted average by Cap. 38.03x 7.08x 22.76x 0.81%

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. A090470 Stock
  4. Valuation JAS Robotics Inc.