Valuation Rainbow Robotics Co.,Ltd.

Stocks

End-of-day quote Korea S.E. 30/10/2026			5-day change	1st Jan Change
3,63,000.00 ^KRW	-3.97%		-0.55%	-22.85%

14/08	Rainbow Robotics Co.,Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
15/05	Rainbow Robotics Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	4,38,071	5,78,217	34,14,023	31,56,357	91,27,633
Change	-	31.99%	490.44%	-7.55%	189.18%
Enterprise Value (EV) ¹	4,01,959	5,34,604	33,05,823	30,61,351	90,58,672
Change	-	33%	518.37%	-7.4%	195.9%
P/E	-54.7x	109x	-3,745x	1,479x	6,445x
PBR	9.19x	9.41x	26.1x	23.8x	68.2x
PEG	-0x	-1x	33x	-4x	-191.6x
Capitalization / Revenue	48.8x	42.5x	224x	163x	267x
EV / Revenue	44.8x	39.3x	217x	158x	265x
EV / EBITDA	-882x	261x	-75.5x	-1,480x	-6,400x
EV / EBIT	-390x	411x	-74.1x	-1,028x	-3,652x
EV / FCF	-67.5x	-358x	296x	-221x	-313x
FCF Yield	-1.48%	-0.28%	0.34%	-0.45%	-0.32%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-496.8	316.2	-47	110	73
Distribution rate	-	-	-	-	-
Net sales ¹	8,970	13,615	15,258	19,347	34,123
EBITDA ¹	-455.8	2,049	-43,786	-2,069	-1,415
EBIT ¹	-1,031	1,301	-44,590	-2,979	-2,480
Net income ¹	-7,843	5,776	-894.6	2,135	1,422
Net Debt ¹	-36,112	-43,613	-1,08,200	-95,006	-68,961
Reference price ²	27,150.00	34,450.00	1,76,000.00	1,62,700.00	4,70,500.00
Nbr of stocks (in thousands)	16,135	16,784	19,398	19,400	19,400
Announcement Date	23/03/22	14/03/23	21/03/24	21/03/25	20/03/26

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.($)
RAINBOW ROBOTICS CO.,LTD.	-	-	-	-	546.85Cr
AMPHENOL CORPORATION	30.6x	5.87x	17.38x	0.63%	20TCr
KEYENCE CORPORATION	30.44x	11.05x	19.38x	0.9%	12TCr
CORNING INCORPORATED	47.46x	6x	20.27x	0.89%	11TCr
HON HAI PRECISION INDUSTRY CO., LTD.	13.31x	0.3x	6.7x	3.78%	11TCr
MURATA MANUFACTURING CO., LTD.	33.48x	5.49x	18.04x	1.02%	7.95TCr
SAMSUNG ELECTRO-MECHANICS CO., LTD.	57.69x	6.68x	28.48x	0.22%	7.1TCr
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.26x	1.02x	11.5x	0.72%	5.81TCr
EOPTOLINK TECHNOLOGY INC., LTD.	14.87x	5.23x	10.62x	0.85%	4.78TCr
COHERENT CORP.	32.68x	4.56x	17.27x	0.02%	4.67TCr
Average	30.87x	5.13x	16.63x	1%	8.46TCr
Weighted average by Cap.	31.47x	5.49x	16.89x	1.09%