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.($)
- - - - 15Cr
15.81x1.74x9.68x0.86% 1.88TCr
31.8x6.45x20.26x1.09% 1.81TCr
79.05x6.82x39.82x0.34% 806.64Cr
22.15x2.55x15.75x1.29% 779.97Cr
50.96x5.28x20.68x - 653.82Cr
15.9x1.21x9.15x4.57% 593.33Cr
15.76x2.51x8.94x2.24% 416.41Cr
10.5x0.49x4.48x2.91% 381.64Cr
7.46x1.06x4.55x4.8% 357.28Cr
Average 27.71x 3.12x 14.81x 2.26% 770.29Cr
Weighted average by Cap. 29.20x 3.67x 16.31x 1.61%

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