Company Valuation: AbClon Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 525,308 270,422 196,071 230,160 246,043 812,274
Change - -48.52% -27.49% 17.39% 6.9% 230.14%
Enterprise Value (EV) 1 512,956 267,250 183,691 225,263 241,431 774,349
Change - -47.9% -31.27% 22.63% 7.18% 220.73%
P/E -81.6x -26.4x -21.2x -17.4x -14.5x -43.5x
PBR 19x 14x 5.45x 8.66x 8.49x 14x
PEG - -0.5x 2.17x -0.4x -1x -686.68x
Capitalization / Revenue 190x 89.6x 57.6x 80x 105x 172x
EV / Revenue 185x 88.6x 53.9x 78.3x 103x 164x
EV / EBITDA -94.2x -30.3x -25.4x -22.6x -17.2x -46.2x
EV / EBIT -78.1x -26.1x -21x -19.3x -15.5x -43.3x
EV / FCF -71.7x -56x -36.8x -57.7x -19.2x -88.5x
FCF Yield -1.4% -1.79% -2.72% -1.73% -5.21% -1.13%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -447.3 -670.1 -604.5 -849.6 -975.4 -976
Distribution rate - - - - - -
Net sales 1 2,771 3,018 3,406 2,877 2,340 4,714
EBITDA 1 -5,443 -8,835 -7,233 -9,961 -13,998 -16,758
EBIT 1 -6,571 -10,229 -8,750 -11,645 -15,589 -17,885
Net income 1 -6,445 -10,238 -9,254 -12,904 -16,302 -17,907
Net Debt 1 -12,352 -3,172 -12,380 -4,897 -4,612 -37,925
Reference price 2 36,500.00 17,700.00 12,800.00 14,820.00 14,120.00 42,500.00
Nbr of stocks (in thousands) 14,392 15,278 15,318 15,530 17,425 19,112
Announcement Date 12/31/21 3/1/22 3/1/23 2/29/24 3/1/25 3/1/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 379M
33.21x12.07x24.51x0.59% 1,043B
28.53x6.31x18.08x2.08% 618B
34.51x8.02x16.59x2.55% 481B
103.58x5.8x24.76x2.4% 351B
19.03x4.65x11.56x2.84% 338B
19.78x5.2x12.8x3.06% 269B
20.32x4.17x11.93x2.13% 244B
25.73x6.72x11.97x2.48% 220B
-44.49x6.55x25.51x2.24% 182B
Average 26.69x 6.61x 17.52x 2.26% 374.71B
Weighted average by Cap. 31.90x 7.75x 18.94x 1.93%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AbClon Inc.

Historical PBR trend

Valuation ratios - PBR - AbClon Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AbClon Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AbClon Inc.