Company Valuation: LS Networks Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,97,708 2,21,228 1,76,394 3,12,732 2,18,719 2,67,980
Change - 11.9% -20.27% 77.29% -30.06% 22.52%
Enterprise Value (EV) 1 6,68,030 6,77,219 6,38,720 7,71,234 12,95,712 -4,98,696
Change - 1.38% -5.68% 20.75% 68.01% -138.49%
P/E -8.02x 3.68x -73.6x 34x -4.94x -8.39x
PBR 0.4x 0.4x 0.32x 0.56x 0.4x 0.3x
PEG - -0x 1x -0x 0x 0.3x
Capitalization / Revenue 0.59x 0.57x 0.49x 0.82x 0.11x 0.1x
EV / Revenue 1.99x 1.73x 1.76x 2.03x 0.67x -0.19x
EV / EBITDA -38.1x 43.5x 38x 31x 5.14x -5.18x
EV / EBIT -19.7x 143x 97.5x 49.9x 5.82x -7.2x
EV / FCF 18.7x -236x 1,636x -36.7x 2.11x -0.53x
FCF Yield 5.36% -0.42% 0.06% -2.72% 47.4% -189%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -335.6 817.4 -32.61 125 -562 -405.3
Distribution rate - - - - - -
Net sales 1 3,34,865 3,90,471 3,62,911 3,79,632 19,33,814 26,15,245
EBITDA 1 -17,518 15,586 16,791 24,847 2,51,916 96,346
EBIT 1 -33,974 4,731 6,550 15,461 2,22,456 69,275
Net income 1 -24,669 60,088 -2,397 10,705 -43,958 -31,944
Net Debt 1 4,70,321 4,55,991 4,62,326 4,58,501 10,76,993 -7,66,676
Reference price 2 2,690.00 3,010.00 2,400.00 4,255.00 2,775.00 3,400.00
Nbr of stocks (in thousands) 73,498 73,498 73,498 73,498 78,818 78,818
Announcement Date 17/03/21 16/03/22 16/03/23 20/03/24 19/03/25 18/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15Cr
22.69x3.36x11.11x2.59% 28TCr
21.7x2.8x14.28x0.96% 2.37TCr
21.53x4.1x10.02x2.65% 1.6TCr
10.72x1.04x4.96x-.--% 1.34TCr
13.63x2.08x8.79x1.97% 952.43Cr
15.95x1.57x10.29x2.37% 938.8Cr
15.55x0.97x9.19x2.22% 638.58Cr
61.8x9.16x41.83x1.12% 502.45Cr
Average 22.94x 3.14x 13.81x 1.73% 4.07TCr
Weighted average by Cap. 22.14x 3.23x 11.35x 2.34%

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. A000680 Stock
  4. Valuation LS Networks Corporation Limited