Company Valuation: Alticast Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 43,615 70,097 50,875 32,433 36,241 35,235
Change - 60.72% -27.42% -36.25% 11.74% -2.78%
Enterprise Value (EV) 1 35,164 60,179 60,329 43,717 16,676 20,734
Change - 71.14% 0.25% -27.53% -61.85% 24.33%
P/E -9.89x -14.1x -2.86x -1.25x -2.72x -37.4x
PBR 0.72x 1.06x 1.04x 1.42x 1.57x 0.71x
PEG - 2.09x -0x -0x 0.1x 0.4x
Capitalization / Revenue 0.98x 1.93x 7.02x 5.21x 6.38x 0.66x
EV / Revenue 0.79x 1.66x 8.33x 7.02x 2.94x 0.39x
EV / EBITDA 11.5x 15.7x -6.91x -3.98x -3.8x 6.61x
EV / EBIT -23x 311x -6.06x -3.63x -3.18x 10.9x
EV / FCF -3.5x 3.03x -6.15x -5.27x 4.67x -11.5x
FCF Yield -28.6% 33% -16.3% -19% 21.4% -8.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -923.1 -860.7 -3,082 -4,493 -2,196 -78.44
Distribution rate - - - - - -
Net sales 1 44,598 36,254 7,245 6,230 5,681 53,166
EBITDA 1 3,047 3,837 -8,730 -10,974 -4,388 3,135
EBIT 1 -1,528 193.4 -9,958 -12,037 -5,240 1,909
Net income 1 -3,816 -4,911 -17,817 -25,974 -13,032 -813.3
Net Debt 1 -8,451 -9,918 9,454 11,285 -19,565 -14,501
Reference price 2 9,125.00 12,125.00 8,800.00 5,610.00 5,980.00 2,935.00
Nbr of stocks (in thousands) 4,780 5,781 5,781 5,781 6,060 12,005
Announcement Date 3/22/21 3/23/22 3/21/23 3/20/24 3/18/25 3/16/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 16.18M
65.05x2.81x27.51x0.07% 94.32B
13.09x1.06x5.81x4.48% 71.3B
38.8x4.75x26.33x0.17% 58.83B
25.27x1.93x18.78x1.23% 54.5B
55.39x4.6x29.44x1.64% 45.98B
33.09x0.78x13.13x1.92% 39.23B
27.88x0.54x8.68x2.14% 35.71B
25.4x1.65x15.86x0.19% 33.07B
4.66x0.29x6.25x6.11% 27.62B
Average 32.07x 2.05x 16.86x 2% 46.06B
Weighted average by Cap. 35.91x 2.28x 18.36x 1.75%

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. A085810 Stock
  4. Valuation Alticast Corporation