Company Valuation: Amicogen, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 730,075 620,699 379,320 412,059 211,591 98,951
Change - -14.98% -38.89% 8.63% -48.65% -53.23%
Enterprise Value (EV) 1 729,365 662,875 491,053 523,099 323,107 185,858
Change - -9.12% -25.92% 6.53% -38.23% -42.48%
P/E 23.4x 165x -8.12x -13x -4.02x -3.28x
PBR 4.77x 3.33x 2.88x 2.34x 1.73x 1.05x
PEG - -1.9x 0x 0.3x -0.1x 0.1x
Capitalization / Revenue 6.3x 4.97x 2.63x 2.58x 1.22x 2.36x
EV / Revenue 6.3x 5.31x 3.4x 3.27x 1.86x 4.43x
EV / EBITDA 57.7x 108x 63.5x 37.5x 73.6x -32.4x
EV / EBIT 276x -143x -99.7x 759x -33.8x -12.1x
EV / FCF -197x -41.8x -10.5x -6.75x -4.86x 6.03x
FCF Yield -0.51% -2.39% -9.49% -14.8% -20.6% 16.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 822 96 -1,195 -583.6 -960.8 -542.8
Distribution rate - - - - - -
Net sales 1 115,856 124,881 144,296 159,904 173,605 41,981
EBITDA 1 12,644 6,143 7,739 13,953 4,391 -5,744
EBIT 1 2,645 -4,627 -4,926 689.4 -9,563 -15,375
Net income 1 31,604 3,733 -47,220 -23,289 -52,791 -29,960
Net Debt 1 -710.4 42,176 111,733 111,040 111,516 86,907
Reference price 2 19,200.00 15,875.00 9,700.00 7,560.00 3,860.00 1,782.00
Nbr of stocks (in thousands) 38,025 39,099 39,105 54,505 54,816 55,528
Announcement Date 3/17/21 3/22/22 3/21/23 3/20/24 3/19/25 3/23/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 55.39M
32.22x8.13x25.24x0.05% 53.83B
19.5x6.01x13.15x1.63% 52.1B
-42.48x13.5x-39.59x-.--% 23.48B
-18.22x4.32x-7.57x-.--% 23.13B
24.24x4.75x12.54x-.--% 19.36B
24.39x4.78x15.56x-.--% 17.56B
45.88x18.59x47.88x0.08% 15.2B
-505.73x35.47x-1462.84x-.--% 14.83B
17.57x5.11x11.88x-.--% 14.06B
Average -44.74x 11.19x -153.75x 0.2% 23.36B
Weighted average by Cap. -18.52x 9.52x -82.82x 0.38%

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. A092040 Stock
  4. Valuation Amicogen, Inc.