Company Valuation: TYM Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,92,362 2,60,619 4,23,576 2,36,957 1,88,449 2,50,726
Change - 35.48% 62.53% -44.06% -20.47% 33.05%
Enterprise Value (EV) 1 3,07,650 4,35,630 6,10,131 4,56,707 3,71,252 3,33,794
Change - 41.6% 40.06% -25.15% -18.71% -10.09%
P/E 54.7x 9.14x 4.3x 3.97x 10.4x 6.39x
PBR 1.64x 1.03x 1.25x 0.62x 0.46x 0.59x
PEG - 0x 0x -0.1x -0.1x 0x
Capitalization / Revenue 0.27x 0.31x 0.36x 0.28x 0.24x 0.27x
EV / Revenue 0.43x 0.52x 0.52x 0.55x 0.47x 0.36x
EV / EBITDA 6.73x 8.06x 4.43x 4.92x 10.7x 4.05x
EV / EBIT 10.6x 11.5x 5x 5.97x 23.2x 5.18x
EV / FCF 5.25x -5.09x -23.6x -12x 9.8x 2.93x
FCF Yield 19.1% -19.6% -4.23% -8.31% 10.2% 34.2%
Dividend per Share 2 - 66.67 200 160 110 -
Rate of return - 1.13% 2.08% 2.9% 2.51% -
EPS 2 96.05 643.7 2,230 1,390 424 984.3
Distribution rate - 10.4% 8.97% 11.5% 25.9% -
Net sales 1 7,13,301 8,41,456 11,66,139 8,36,475 7,88,790 9,29,361
EBITDA 1 45,680 54,061 1,37,749 92,751 34,548 82,363
EBIT 1 29,087 37,951 1,21,994 76,456 16,032 64,480
Net income 1 3,535 26,872 98,186 60,427 18,209 40,119
Net Debt 1 1,15,288 1,75,011 1,86,555 2,19,750 1,82,802 83,068
Reference price 2 5,250.00 5,883.33 9,600.00 5,520.00 4,390.00 6,290.00
Nbr of stocks (in thousands) 36,640 44,298 44,123 42,927 42,927 39,861
Announcement Date 19/03/21 21/03/22 22/03/23 21/03/24 19/03/25 18/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16Cr
33.19x5.22x29.53x1.08% 16TCr
21.28x - - 1.67% 902.59Cr
16.96x0.91x8.13x3.51% 383.79Cr
24.03x2.53x19.32x1.43% 347.84Cr
6.8x0.64x6.96x5.43% 150.62Cr
23.73x - - 1.22% 125.3Cr
9.9x - - 2.81% 99Cr
50.52x0.81x6.57x0.89% 94Cr
Average 23.30x 2.02x 14.10x 2.25% 2.04TCr
Weighted average by Cap. 31.77x 5.01x 28.52x 1.21%

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. A002900 Stock
  4. Valuation TYM Corporation