Company Valuation: APTN Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 110,948 273,753 223,101 68,216
Change - 146.74% -18.5% -69.42%
Enterprise Value (EV) 1 76,438 236,869 138,371 120,764
Change - 209.89% -41.58% -12.73%
P/E -33.9x -36.7x -10.8x -2.67x
PBR 3.09x 4.89x 2.76x 0.72x
PEG - -0.5x -0x 11.26x
Capitalization / Revenue 6.32x 13.4x 12.1x 4.04x
EV / Revenue 4.35x 11.6x 7.53x 7.15x
EV / EBITDA -25.3x -38x -11.9x -10.3x
EV / EBIT -24.4x -35.1x -10.9x -9.64x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -350 -594.7 -1,303 -1,300
Distribution rate - - - -
Net sales 1 17,563 20,415 18,378 16,895
EBITDA 1 -3,017 -6,237 -11,588 -11,692
EBIT 1 -3,133 -6,746 -12,752 -12,522
Net income 1 -3,248 -5,003 -19,167 -23,431
Net Debt 1 -34,510 -36,884 -84,730 52,547
Reference price 2 11,850.00 21,850.00 14,050.00 3,470.00
Nbr of stocks (in thousands) 9,363 12,529 15,879 19,659
Announcement Date 3/21/24 3/21/24 3/21/25 3/23/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.03M
27.9x2.19x14.18x1.63% 118B
19.64x1.08x7.98x0.9% 27.33B
10.72x1.34x7.13x2.18% 21.69B
9.63x3.15x6.01x-.--% 18.07B
15.25x3.46x12.03x4.45% 13.3B
-14.44x1.03x25.54x-.--% 13.06B
20.15x2.39x11.27x-.--% 11.6B
16.04x1x8.03x1.81% 8.17B
-7.34x1.4x12.91x-.--% 7.64B
Average 10.84x 1.89x 11.68x 1.22% 23.87B
Weighted average by Cap. 19.08x 2.01x 12.32x 1.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - APTN Inc.

Historical PBR trend

Valuation ratios - PBR - APTN Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - APTN Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - APTN Inc.