Valuation Openbase, Inc.

Stocks

End-of-day quote Korea S.E. 11/09/2026			5-day change	1st Jan Change
1,876.00 ^KRW	+2.85%		+1.96%	-19.48%

06/11	Openbase, Inc. announces Annual dividend, payable on April 28, 2026	CI
26/25/26	Openbase, Inc.'s Equity Buyback announced on November 25, 2024, has expired with 1,361,620 shares, representing 4.54% for KRW 3,387.07 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,00,506	1,21,605	84,526	82,955	68,819	63,639
Change	-	20.99%	-30.49%	-1.86%	-17.04%	-7.53%
Enterprise Value (EV) ¹	81,582	82,966	50,195	53,580	43,406	41,926
Change	-	1.7%	-39.5%	6.74%	-18.99%	-3.41%
P/E	40.9x	26.3x	14.1x	15.9x	9.58x	8.77x
PBR	1.53x	1.72x	1.1x	1.02x	0.84x	0.74x
PEG	-	0.3x	0.5x	-1.2x	0.2x	1.45x
Capitalization / Revenue	0.65x	0.69x	0.44x	0.41x	0.3x	0.27x
EV / Revenue	0.52x	0.47x	0.26x	0.26x	0.19x	0.18x
EV / EBITDA	11.7x	9.52x	4.42x	5.19x	4.06x	3.47x
EV / EBIT	22.3x	15.4x	6.29x	8.11x	6.52x	5.29x
EV / FCF	15.4x	4.12x	-9.36x	-25.3x	5.56x	-4.96x
FCF Yield	6.49%	24.2%	-10.7%	-3.95%	18%	-20.1%
Dividend per Share ²	15	15	15	25	25	-
Rate of return	0.46%	0.39%	0.56%	0.95%	1.04%	-
EPS ²	79	148	191	165.7	250.5	265.6
Distribution rate	19%	10.1%	7.85%	15.1%	9.98%	-
Net sales ¹	1,55,625	1,75,900	1,93,095	2,04,047	2,26,290	2,33,127
EBITDA ¹	6,977	8,716	11,362	10,321	10,702	12,100
EBIT ¹	3,662	5,402	7,980	6,605	6,662	7,921
Net income ¹	2,466	4,629	6,003	5,206	7,584	7,255
Net Debt ¹	-18,923	-38,640	-34,331	-29,375	-25,413	-21,713
Reference price ²	3,230.00	3,885.00	2,690.00	2,640.00	2,400.00	2,330.00
Nbr of stocks (in thousands)	31,116	31,301	31,422	31,422	28,675	27,313
Announcement Date	18/03/21	17/03/22	16/03/23	14/03/24	20/03/25	19/03/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPENBASE, INC.	-	-	-	-	3.82Cr
IBM	23.89x	3.87x	13.52x	2.78%	23TCr
SNOWFLAKE INC.	-129x	17.99x	99.72x	-.--%	12TCr
ACCENTURE PLC	13.66x	1.51x	7.91x	3.51%	11TCr
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	8.33TCr
RELX PLC	19.32x	5.13x	12.59x	2.94%	5.85TCr
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	4.4TCr
FUJITSU LIMITED	21.07x	1.72x	10.72x	1.39%	4.23TCr
NEC CORPORATION	19.99x	1.5x	9.62x	0.95%	3.92TCr
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	3.42TCr
Average	1.49x	4.26x	20.24x	3.15%	7.59TCr
Weighted average by Cap.	-3.67x	5.20x	24.55x	2.91%