Company Valuation: Anapass, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 292,788 313,123 283,408 260,047 249,742 210,341
Change - 6.95% -9.49% -8.24% -3.96% -15.78%
Enterprise Value (EV) 1 256,544 262,631 255,380 219,481 179,205 143,670
Change - 2.37% -2.76% -14.06% -18.35% -19.83%
P/E -5.55x 25.9x -21.3x 93.1x 13.2x 77.5x
PBR 15.4x 6.38x 7.39x 4.83x 3.43x 2.79x
PEG - -0x 0x -1x 0x -0.9x
Capitalization / Revenue 2.9x 6.47x 6.55x 3.64x 1.37x 1.94x
EV / Revenue 2.54x 5.43x 5.9x 3.07x 0.98x 1.33x
EV / EBITDA -14.8x 20.9x -86.6x 25.9x 7.32x 39.2x
EV / EBIT -11.4x 33.6x -33.8x 54.9x 8.94x -601x
EV / FCF 15.8x -38.3x -11.8x -83.9x 6.94x -67.6x
FCF Yield 6.33% -2.61% -8.47% -1.19% 14.4% -1.48%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4,860 1,042 -1,138 230.4 1,559 223.9
Distribution rate - - - - - -
Net sales 1 100,956 48,382 43,292 71,466 182,210 108,165
EBITDA 1 -17,349 12,573 -2,947 8,464 24,494 3,667
EBIT 1 -22,427 7,811 -7,547 4,001 20,043 -239.1
Net income 1 -48,979 12,652 -13,117 2,680 18,899 2,715
Net Debt 1 -36,244 -50,492 -28,028 -40,566 -70,537 -66,671
Reference price 2 26,950.00 27,000.00 24,200.00 21,450.00 20,600.00 17,350.00
Nbr of stocks (in thousands) 10,864 11,597 11,711 12,123 12,123 12,123
Announcement Date 3/1/21 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.($)
- - - - 118M
58x9.3x46.79x1.4% 201B
53.45x9.12x16.2x-.--% 101B
47.43x10.12x35.23x1.16% 62.12B
54.92x9.66x34.8x0.87% 57.5B
41.35x - - 0.19% 53B
9373.61x70.84x2248.64x - 40.13B
44.5x7.68x30.52x0.87% 36.69B
33.05x7.83x25.68x0.66% 34.81B
27.72x7.25x21.95x1.54% 34.42B
Average 1,081.56x 16.47x 307.48x 0.84% 62.11B
Weighted average by Cap. 652.67x 13.42x 190.58x 0.9%

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. A123860 Stock
  4. Valuation Anapass, Inc.