Company Valuation: Autech Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 231,627 156,518 79,978 63,713 45,742 42,460
Change - -32.43% -48.9% -20.34% -28.21% -7.18%
Enterprise Value (EV) 1 362,901 297,004 285,596 261,222 245,794 234,101
Change - -18.16% -3.84% -8.53% -5.91% -4.76%
P/E 55.8x -150x -2.47x -3.7x -1.97x -4.34x
PBR 1.58x 1.09x 0.75x 0.51x 0.46x 0.41x
PEG - 1x -0x 0.1x -0.1x 0.1x
Capitalization / Revenue 0.25x 0.15x 0.08x 0.07x 0.05x 0.05x
EV / Revenue 0.39x 0.29x 0.28x 0.27x 0.27x 0.27x
EV / EBITDA 21.2x 18.9x -27.3x 380x -77.4x 28.4x
EV / EBIT 39x 45.6x -14.1x -26x -18.2x -103x
EV / FCF -14.5x -68x -20.2x 16.4x 13.7x -69.8x
FCF Yield -6.91% -1.47% -4.96% 6.11% 7.29% -1.43%
Dividend per Share 2 130 130 130 100 - -
Rate of return 0.81% 1.19% 2.31% 2.23% - -
EPS 2 286.7 -72.86 -2,284 -1,213 -1,636 -431
Distribution rate 45.4% -178% -5.69% -8.24% - -
Net sales 1 925,698 1,017,614 1,019,470 959,747 909,232 852,139
EBITDA 1 17,124 15,687 -10,453 686.8 -3,174 8,241
EBIT 1 9,308 6,518 -20,265 -10,031 -13,541 -2,263
Net income 1 4,150 -1,052 -32,519 -17,232 -23,247 -7,407
Net Debt 1 131,274 140,486 205,618 197,510 200,052 191,641
Reference price 2 16,000.00 10,900.00 5,630.00 4,485.00 3,220.00 1,870.00
Nbr of stocks (in thousands) 14,477 14,359 14,206 14,206 14,206 22,706
Announcement Date 3/19/21 3/21/22 3/21/23 3/20/24 3/19/25 3/19/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.91M
20.36x1.38x10.65x1.85% 43.16B
12.21x0.65x5.44x3.73% 32.52B
15.38x0.62x4.58x3.79% 31.45B
10x0.61x7.95x1.47% 28.5B
13.87x2.53x8.88x4.25% 20.54B
10.91x0.51x5x3% 17.98B
11.93x1.05x5.95x4.2% 16.28B
27.56x1.09x11.42x0.59% 15.65B
26.23x2.42x14.42x1.16% 12.45B
Average 16.49x 1.21x 8.25x 2.67% 21.86B
Weighted average by Cap. 15.91x 1.11x 7.94x 2.73%

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. A067170 Stock
  4. Valuation Autech Corporation