Company Valuation: MX Robotics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 73,717 86,558 76,305 -
Change - 17.42% -11.85% -
Enterprise Value (EV) 1 73.72 -53.12 74.11 66.71
Change - -172.06% 239.51% -9.99%
P/E 6.46x - - -
PBR - - - -
PEG - - - -
Capitalization / Revenue - 0.58x 0.42x 0.35x
EV / Revenue - -0.36x 0.41x 0.3x
EV / EBITDA - - - -
EV / EBIT - 6.72x 14.5x 6.06x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 3 - - - -
Rate of return - - - -
EPS 3 584 - - -
Distribution rate - - - -
Net sales 1 - 149.1 182 219.5
EBITDA - - - -
EBIT 1 - -7.906 5.1 11
Net income 11.42 - - -
Net Debt 1 - -139.7 -2.2 -9.6
Reference price 3 3,770.00 4,390.00 3,870.00 3,870.00
Nbr of stocks (in thousands) 19,554 19,717 19,717 -
Announcement Date 18/03/25 06/02/26 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.39x - - 5.37Cr
20.88x1.97x16.13x2.62% 6.55TCr
17.24x1.72x9.79x2.61% 4.3TCr
12.28x1.13x11.37x4.25% 4.03TCr
31.77x4.61x18.42x1.58% 3.12TCr
12.9x1.61x10.05x1.78% 2.19TCr
23.08x2.16x11.69x2.05% 1.93TCr
14.28x - - 0.68% 1.73TCr
32.22x1.05x18.28x1.22% 1.71TCr
24.81x2.75x14.8x2.42% 1.69TCr
Average 21.05x 1.93x 13.82x 2.13% 2.73TCr
Weighted average by Cap. 20.33x 2.09x 13.79x 2.41%

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. A007820 Stock
  4. Valuation MX Robotics Inc.