Valuation RAON ROBOTICS Inc.

Stocks

End-of-day quote Korea S.E. 26/10/2026			5-day change	1st Jan Change
8,890.00 ^KRW	-2.95%		-7.20%	-38.90%

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	200
Rate of return	-	0.8%	1.37%
EPS ²	186	430	309.6
Distribution rate	-	11.6%	64.6%
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.	-	-	-	-	8.67Cr
PARKER-HANNIFIN CORPORATION	29.21x	5.22x	19.04x	0.9%	11TCr
ATLAS COPCO AB	30.16x	4.74x	17.92x	1.77%	8.59TCr
W.W. GRAINGER, INC.	29.2x	3.33x	19.26x	0.71%	6.39TCr
FASTENAL COMPANY	41.3x	6.45x	28.44x	1.85%	6.02TCr
KEYSIGHT TECHNOLOGIES, INC.	38.2x	7.73x	22.64x	-.--%	5.55TCr
FANUC CORPORATION	23.51x	4.55x	15.61x	2.64%	3.34TCr
INGERSOLL RAND INC.	29.75x	3.93x	14.84x	0.11%	2.89TCr
DOVER CORPORATION	22.25x	3.23x	13.91x	1.05%	2.69TCr
XYLEM INC.	23.79x	2.89x	12.46x	1.58%	2.53TCr
Average	29.71x	4.68x	18.24x	1.18%	4.94TCr
Weighted average by Cap.	30.85x	4.98x	19.33x	1.15%