Company Valuation: YBM Net, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,39,347 1,12,967 54,379 78,009 71,373 49,443
Change - -18.93% -51.86% 43.45% -8.51% -30.73%
Enterprise Value (EV) 1 1,29,820 1,08,123 36,979 55,629 47,421 23,564
Change - -16.71% -65.8% 50.44% -14.76% -50.31%
P/E -86.3x 44.3x 7.12x 15.4x 22.5x 30.9x
PBR 3.45x 2.63x 1.11x 1.51x 1.36x 0.94x
PEG - -0x 0x -0.5x -0.6x -0.6x
Capitalization / Revenue 2.65x 1.94x 0.87x 1.29x 1.22x 0.95x
EV / Revenue 2.47x 1.85x 0.59x 0.92x 0.81x 0.45x
EV / EBITDA 42.9x 14.1x 4x 6.16x 7.35x 5.5x
EV / EBIT -108x 29.7x 7.73x 10.9x 17x 24.8x
EV / FCF 18.2x 18.9x 5.74x 9.48x 17.8x 11.2x
FCF Yield 5.48% 5.3% 17.4% 10.5% 5.6% 8.92%
Dividend per Share 2 - 100 150 150 100 -
Rate of return - 1.43% 4.46% 3.11% 2.27% -
EPS 2 -99.77 157.5 471.6 313.1 196.1 98.96
Distribution rate - 63.5% 31.8% 47.9% 51% -
Net sales 1 52,604 58,331 62,563 60,481 58,329 51,834
EBITDA 1 3,026 7,660 9,233 9,033 6,452 4,286
EBIT 1 -1,203 3,641 4,781 5,122 2,794 950.1
Net income 1 -1,615 2,549 7,633 5,067 3,174 1,602
Net Debt 1 -9,527 -4,844 -17,401 -22,379 -23,952 -25,879
Reference price 2 8,610.00 6,980.00 3,360.00 4,820.00 4,410.00 3,055.00
Nbr of stocks (in thousands) 16,184 16,184 16,184 16,184 16,184 16,184
Announcement Date 23/03/22 23/03/22 23/03/23 21/03/24 20/03/25 18/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.54Cr
13.7x0.81x5.11x3.41% 859.48Cr
8.07x0.9x4.39x-.--% 668.91Cr
18.38x2.71x8.82x7.51% 531.99Cr
14.69x2.13x7.88x - 427.12Cr
117.11x6.11x41.02x-.--% 362.62Cr
10.63x0.91x3.68x - 324.7Cr
10.85x - - - 199.68Cr
Average 27.63x 2.26x 11.82x 2.73% 422.13Cr
Weighted average by Cap. 24.10x 1.94x 9.91x 2.86%

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. A057030 Stock
  4. Valuation YBM Net, Inc.