Company Valuation: Powernet Technologies Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 94,129 97,887 55,915 60,013 49,871 67,647
Change - 3.99% -42.88% 7.33% -16.9% 35.64%
Enterprise Value (EV) 1 91,552 93,732 50,681 40,298 1,32,033 1,41,046
Change - 2.38% -45.93% -20.49% 227.64% 6.83%
P/E 393x 38.9x 30.8x -305x 3.77x 4.3x
PBR 1.3x 1.16x 0.61x 0.68x 0.42x 0.44x
PEG - 0x -0.9x 3x -0x 1.31x
Capitalization / Revenue 0.64x 0.47x 0.26x 0.32x 0.15x 0.15x
EV / Revenue 0.62x 0.45x 0.24x 0.22x 0.41x 0.32x
EV / EBITDA 9.83x 10.9x 5.13x 3.65x 6.95x 4.84x
EV / EBIT 13.9x 17.6x 8.94x 5.64x 9.92x 6.51x
EV / FCF -31.5x -11.8x -14.3x 1.6x -2.28x 5.89x
FCF Yield -3.17% -8.5% -7% 62.5% -43.8% 17%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 15 143 93 -10.07 605.1 625
Distribution rate - - - - - -
Net sales 1 1,47,184 2,07,856 2,11,087 1,86,159 3,22,685 4,47,037
EBITDA 1 9,310 8,586 9,873 11,047 19,005 29,164
EBIT 1 6,595 5,322 5,672 7,146 13,305 21,668
Net income 1 210 2,378 1,659 -196.8 20,760 15,192
Net Debt 1 -2,578 -4,154 -5,233 -19,715 82,161 73,399
Reference price 2 5,890.00 5,560.00 2,865.00 3,075.00 2,280.00 2,685.00
Nbr of stocks (in thousands) 15,981 17,606 19,516 19,516 21,873 25,194
Announcement Date 16/03/21 21/03/22 21/03/23 20/03/24 18/03/25 18/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.16Cr
-222.04x3.34x19.17x-.--% 5.91TCr
66.15x3.19x19.46x0.03% 2.92TCr
16.5x1.37x11.6x1.65% 1.76TCr
635.03x4.52x60.08x0.07% 794.89Cr
21.5x1.35x10.81x0.64% 726.39Cr
17.13x - - 0.58% 700.71Cr
14.03x0.54x6.97x1.61% 486.72Cr
20.61x - - 0.97% 453.82Cr
25.41x2.62x13.24x0.72% 449.05Cr
Average 66.04x 2.42x 20.19x 0.7% 1.42TCr
Weighted average by Cap. -37.29x 2.87x 19.58x 0.39%

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. A037030 Stock
  4. Valuation Powernet Technologies Corporation