Valuation RAON ROBOTICS Inc.

Stocks

End-of-day quote Korea S.E. 06/10/2026			5-day change	1st Jan Change
11,150.00 ^KRW	+2.29%		+8.36%	-23.37%

02/02	Raon Robotics to divest 6.4 billion won worth of own shares	RE
30/01	Raon Robotics Q4 operating profit 1.2 billion won, up 141.3% from year earlier	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	1,18,540	77,963	1,73,460
Change	-	-34.23%	122.49%
Enterprise Value (EV) ¹	1,14,654	72,335	1,71,535
Change	-	-36.91%	137.14%
P/E	51x	14.5x	47x
PBR	4.11x	2.29x	4.85x
PEG	-	0x	-1.7x
Capitalization / Revenue	3.43x	1.58x	3.22x
EV / Revenue	3.32x	1.47x	3.19x
EV / EBITDA	41.3x	21.8x	35.3x
EV / EBIT	57.9x	29.1x	43.4x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	50	-
Rate of return	-	0.8%	-
EPS ²	186	430	309.6
Distribution rate	-	11.6%	-
Net sales ¹	34,544	49,240	53,842
EBITDA ¹	2,777	3,320	4,861
EBIT ¹	1,982	2,486	3,950
Net income ¹	2,318	5,231	3,691
Net Debt ¹	-3,886	-5,628	-1,925
Reference price ²	9,480.00	6,220.00	14,550.00
Nbr of stocks (in thousands)	12,504	12,534	11,922
Announcement Date	18/03/25	18/03/25	18/03/26

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.($)
RAON ROBOTICS INC.	-	-	-	-	11Cr
PARKER-HANNIFIN CORPORATION	31.26x	5.45x	19.75x	0.82%	12TCr
ATLAS COPCO AB	34.77x	5.47x	20.73x	1.54%	9.7TCr
KEYSIGHT TECHNOLOGIES, INC.	45.01x	9.13x	26.71x	-.--%	6.54TCr
W.W. GRAINGER, INC.	27.72x	3.17x	18.33x	0.75%	6.06TCr
FASTENAL COMPANY	40.16x	6.25x	27.57x	1.93%	5.82TCr
FANUC CORPORATION	28.01x	5.18x	18.14x	2.15%	3.65TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.86x	1.78x	12.85x	2.25%	3.03TCr
INGERSOLL RAND INC.	31.08x	4.12x	15.58x	0.11%	3.05TCr
SMC CORPORATION	21.54x	3.75x	11.99x	1.41%	2.99TCr
Average	31.16x	4.92x	19.07x	1.22%	5.32TCr
Weighted average by Cap.	32.79x	5.33x	20.30x	1.13%