Company Valuation: Abion Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 85,498 273,810 126,828 163,611 200,458 282,017
Change - 220.25% -53.68% 29% 22.52% 40.69%
Enterprise Value (EV) 1 102,397 240,792 114,431 167,986 214,505 253,683
Change - 135.15% -52.48% 46.8% 27.69% 18.26%
P/E -8.16x -3.89x -6.36x -5.53x -4.02x -7.21x
PBR -4.28x 8.53x 8.4x 18.6x 7.37x 4.12x
PEG - -0x 0.1x -0.1x -0.2x 0.1x
Capitalization / Revenue 42.9x 167x 50.6x 128x 264x 320x
EV / Revenue 51.4x 147x 45.7x 132x 282x 288x
EV / EBITDA -9.86x -23.7x -4.64x -5.49x -6.38x -13.6x
EV / EBIT -9.36x -22.6x -4.55x -5.39x -6.28x -13.1x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -468.9 -2,085 -588.2 -846.8 -1,000 -434.4
Distribution rate - - - - - -
Net sales 1 1,994 1,638 2,507 1,274 759.7 880.1
EBITDA 1 -10,386 -10,170 -24,670 -30,613 -33,634 -18,706
EBIT 1 -10,942 -10,672 -25,167 -31,161 -34,164 -19,372
Net income 1 -10,476 -54,259 -19,925 -29,211 -43,381 -29,063
Net Debt 1 16,899 -33,018 -12,397 4,375 14,047 -28,334
Reference price 2 3,827.78 8,111.11 3,738.89 4,683.33 4,022.22 3,130.00
Nbr of stocks (in thousands) 22,336 33,757 33,921 34,935 49,838 90,101
Announcement Date 3/11/22 3/11/22 3/21/23 3/21/24 3/20/25 3/13/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 43.3M
17.93x5.93x12.15x1.71% 56.7B
30.64x7.55x23.21x0.05% 51.97B
-18.24x4.35x-7.62x-.--% 23.33B
-37.99x12.2x-35.93x-.--% 21.34B
24.11x4.7x15.27x-.--% 17.44B
44.73x18.1x46.61x0.08% 14.77B
17.37x5.01x11.7x-.--% 13.84B
-26.49x25.4x-31.82x-.--% 12.12B
-76.33x6.97x-57.58x-.--% 11.14B
Average -2.70x 10.02x -2.67x 0.2% 22.27B
Weighted average by Cap. 6.84x 8.51x 4.67x 0.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA