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 -2.68x
PBR 3.09x 4.89x 2.76x 0.72x
PEG - -0.5x -0x 5.51x
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 -1,297
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.($)
- - - - 50.64M
20.01x1.3x10.47x-.--% 1.17B
10.19x0.82x2.73x2.65% 1.16B
13.44x2.34x9.78x - 317M
Average 14.55x 1.48x 7.66x 1.32% 672.8M
Weighted average by Cap. 14.92x 1.21x 7.00x 1.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA