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 59,841 -
Change - 17.42% -30.87% -
Enterprise Value (EV) 1 73.72 -53.12 57.64 50.24
Change - -172.06% 208.51% -12.84%
P/E 6.46x - - -
PBR - - - -
PEG - - - -
Capitalization / Revenue - 0.58x 0.33x 0.27x
EV / Revenue - -0.36x 0.32x 0.23x
EV / EBITDA - - - -
EV / EBIT - 6.72x 11.3x 4.57x
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 3,035.00 3,035.00
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.($)
- 0.32x - - 4.06Cr
22.73x2.11x17.37x2.43% 6.88TCr
13.66x1.14x11.66x4.1% 3.95TCr
16.02x1.56x8.88x2.9% 3.6TCr
29.83x4.35x17.39x1.67% 2.87TCr
23.96x2.22x12.1x2.01% 1.92TCr
13.86x1.55x10.63x1.9% 1.92TCr
13.17x - - 0.74% 1.56TCr
21.89x2.45x13.2x2.75% 1.47TCr
26.88x0.86x16.32x2.46% 1.32TCr
Average 20.22x 1.84x 13.44x 2.33% 2.55TCr
Weighted average by Cap. 20.18x 2.05x 13.87x 2.51%

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.