Company Valuation: ATON Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 106,366 184,086 90,369 92,668 126,015 145,750
Change - 73.07% -50.91% 2.54% 35.98% 15.66%
Enterprise Value (EV) 1 71,466 162,352 81,566 78,729 119,365 128,491
Change - 127.17% -49.76% -3.48% 51.61% 7.65%
P/E 90.3x 147x 5.64x 10.1x 12x 93.5x
PBR 2.22x 3.6x 1.37x 1.21x 1.48x 1.51x
PEG - 42.63x 0x -0.2x 0.9x -1.1x
Capitalization / Revenue 3.66x 4.25x 2.02x 1.68x 1.93x 2.16x
EV / Revenue 2.46x 3.75x 1.82x 1.43x 1.82x 1.9x
EV / EBITDA 20.5x 15.5x 8.2x 5.68x 6.63x 8.93x
EV / EBIT 34.5x 17.8x 10.3x 6.96x 8.45x 12.5x
EV / FCF 29.2x 79.6x 29x 13x -258x -39x
FCF Yield 3.42% 1.26% 3.45% 7.71% -0.39% -2.56%
Dividend per Share 2 - - 20 30 50 50
Rate of return - - 0.46% 0.7% 0.87% 0.81%
EPS 2 58 60 766.4 421.6 478.9 66.01
Distribution rate - - 2.61% 7.12% 10.4% 75.7%
Net sales 1 29,043 43,281 44,743 55,031 65,424 67,603
EBITDA 1 3,495 10,449 9,945 13,865 18,004 14,385
EBIT 1 2,071 9,142 7,925 11,318 14,128 10,312
Net income 1 1,185 1,240 16,984 9,188 10,545 1,550
Net Debt 1 -34,900 -21,733 -8,803 -13,939 -6,650 -17,260
Reference price 2 5,240.00 8,800.00 4,320.00 4,265.00 5,730.00 6,170.00
Nbr of stocks (in thousands) 20,299 20,919 20,919 21,728 21,992 23,622
Announcement Date 3/19/21 3/17/22 3/16/23 3/14/24 3/13/25 3/20/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 91.68M
15.55x7.54x16.11x0.27% 3,900B
21.97x6.45x11.53x0.33% 1,643B
31.88x14.91x23.56x0.56% 546B
13.31x3.54x8.19x1.53% 443B
18.39x5.43x16.26x-.--% 270B
18.82x1.37x9.26x1.09% 248B
104.22x13.84x74.33x-.--% 217B
21.01x2.39x12.17x-.--% 136B
43.81x5.13x33.62x-.--% 120B
Average 32.11x 6.73x 22.78x 0.42% 752.34B
Weighted average by Cap. 21.32x 7.37x 16.85x 0.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ATON Inc.

Historical PBR trend

Valuation ratios - PBR - ATON Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ATON Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ATON Inc.