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 54,912 -
Change - 17.42% -36.56% -
Enterprise Value (EV) 1 73.72 -53.12 52.71 45.31
Change - -172.06% 199.23% -14.04%
P/E 6.46x - - -
PBR - - - -
PEG - - - -
Capitalization / Revenue - 0.58x 0.3x 0.25x
EV / Revenue - -0.36x 0.29x 0.21x
EV / EBITDA - - - -
EV / EBIT - 6.72x 10.3x 4.12x
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 2,785.00 2,785.00
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.($)
- 0.31x - - 3.73Cr
21.31x1.94x16.21x2.62% 6.38TCr
13.69x1.11x11.62x4.24% 3.67TCr
15.21x1.5x8.55x3.07% 3.47TCr
31.92x4.65x18.45x1.56% 3.09TCr
13.28x1.51x10.42x1.99% 1.86TCr
23.7x2.2x12x2.03% 1.91TCr
13.22x - - 0.73% 1.57TCr
21.02x2.36x12.66x2.86% 1.41TCr
27.89x0.87x16.71x2.4% 1.35TCr
Average 20.14x 1.83x 13.33x 2.39% 2.47TCr
Weighted average by Cap. 20.06x 2.05x 13.63x 2.58%

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.