Valuation BORATR CO., Ltd.

Stocks

End-of-day quote Korea S.E. 2026-10-28			5-day change	1st Jan Change
5,100.00 ^KRW	-0.20%		-1.92%	-35.93%

08-14	BORATR CO., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	BORATR CO., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	108,537	85,140	70,077	72,172	63,986	52,132
Change	-	-21.56%	-17.69%	2.99%	-11.34%	-18.53%
Enterprise Value (EV) ¹	96,736	82,694	55,091	49,269	56,551	35,189
Change	-	-14.52%	-33.38%	-10.57%	14.78%	-37.77%
P/E	71.8x	13.6x	4.05x	7.63x	6.78x	227x
PBR	1.99x	1.41x	0.92x	0.86x	0.69x	0.59x
PEG	-	0x	0x	-0.2x	-34.97x	-2.3x
Capitalization / Revenue	2.15x	1.4x	1.01x	0.94x	0.7x	0.51x
EV / Revenue	1.92x	1.36x	0.79x	0.64x	0.62x	0.34x
EV / EBITDA	21.1x	10.5x	4.94x	3.47x	4x	3.33x
EV / EBIT	25.9x	11.9x	5.36x	3.77x	4.43x	3.86x
EV / FCF	63.5x	11.6x	107x	8.49x	-5.74x	-4.62x
FCF Yield	1.57%	8.61%	0.93%	11.8%	-17.4%	-21.6%
Dividend per Share ²	150	200	300	250	250	250
Rate of return	0.9%	1.54%	2.8%	2.27%	2.56%	3.14%
EPS ²	232.7	955.1	2,644	1,444	1,441	35
Distribution rate	64.5%	20.9%	11.3%	17.3%	17.3%	714%
Net sales ¹	50,423	60,872	69,472	76,914	91,394	102,296
EBITDA ¹	4,591	7,905	11,149	14,211	14,146	10,560
EBIT ¹	3,728	6,941	10,285	13,064	12,766	9,110
Net income ¹	1,520	6,255	17,316	9,456	9,493	230.2
Net Debt ¹	-11,801	-2,446	-14,986	-22,904	-7,435	-16,942
Reference price ²	16,700.00	13,000.00	10,700.00	11,020.00	9,770.00	7,960.00
Nbr of stocks (in thousands)	6,499	6,549	6,549	6,549	6,549	6,549
Announcement Date	3/23/21	3/22/22	3/16/23	3/14/24	3/19/25	3/19/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BORATR CO., LTD.	-	-	-	-	25.22M
WALMART INC.	41.46x	1.33x	20.3x	0.84%	947B
LOBLAW COMPANIES LIMITED	26.31x	1.26x	10.94x	0.9%	55.79B
TESCO PLC	17.09x	0.59x	8.58x	3.02%	44.45B
SYSCO CORPORATION	17.05x	0.68x	12.73x	2.68%	40.49B
KROGER CO. (THE)	13.13x	0.36x	6.67x	2.29%	38.9B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.11x	0.93x	6.24x	5.49%	38.04B
WOOLWORTHS GROUP LIMITED	27.99x	0.86x	9.97x	2.64%	35.17B
AHOLD DELHAIZE N.V.	12.35x	0.47x	5.95x	3.81%	32.07B
SEVEN & I HOLDINGS CO., LTD.	16.62x	0.65x	7.45x	2.83%	30.01B
Average	21.57x	0.79x	9.87x	2.72%	126.16B
Weighted average by Cap.	35.98x	1.18x	17.43x	1.33%