Company Valuation: NAU Robotics Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2025
Market Cap 1 2,75,302
Change -
Enterprise Value (EV) 1 2,84,004
Change -
P/E -30.3x
PBR 17x
PEG -0.5x
Capitalization / Revenue 22x
EV / Revenue 22.7x
EV / EBITDA -36.4x
EV / EBIT -34.6x
EV / FCF -
FCF Yield -
Dividend per Share 2 -
Rate of return -
EPS 2 -701.4
Distribution rate -
Net sales 1 12,526
EBITDA 1 -7,810
EBIT 1 -8,206
Net income 1 -8,324
Net Debt 1 8,702
Reference price 2 21,250.00
Nbr of stocks (in thousands) 12,955
Announcement Date 01/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16Cr
16.75x1.73x10x0.86% 1.84TCr
30.56x6.3x19.63x1.09% 1.72TCr
23.05x2.74x16.81x1.37% 851.14Cr
51.34x5.87x34.79x0.34% 710.29Cr
54.41x5.61x22x - 698.1Cr
15.42x1.18x8.93x4.72% 582.69Cr
19.37x2.87x10.76x2.19% 445.95Cr
11.39x0.54x4.94x2.69% 422.6Cr
7.89x1.27x5.2x4.56% 415.4Cr
Average 25.58x 3.12x 14.78x 2.23% 770.23Cr
Weighted average by Cap. 26.43x 3.53x 15.71x 1.66%

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. A459510 Stock
  4. Valuation NAU Robotics Co.,Ltd