Valuation RAON ROBOTICS Inc.

Stocks

End-of-day quote Korea S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
13,760.00 ^KRW	+1.55%		-16.10%	-5.43%

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 Ratio	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RAON ROBOTICS INC.	-	-	-	-	11Cr
RAINBOW ROBOTICS CO.,LTD.	2166.67x	148.17x	1651.02x	-	763.45Cr
UBTECH ROBOTICS CORP LTD	-144.63x	12.04x	-187.32x	-.--%	720.83Cr
BEIJING YUNJI TECHNOLOGY CO., LTD.	-202.37x	47.75x	-637.06x	-	275.03Cr
HESAI GROUP	33.05x	3.65x	25.41x	-.--%	274.24Cr
GUANGDONG HUAYAN ROBOTICS CO., LTD.	543.09x	11.91x	13.52x	-	127.63Cr
NORBIT ASA	20.23x	3.52x	12.18x	3%	112.56Cr
Average	402.67x	37.84x	146.29x	1%	326.44Cr
Weighted average by Cap.	692.64x	60.62x	422.34x	0.3%