Company Valuation: C&R Research Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 108,379 61,891 65,274 65,915 51,723
Change - -42.89% 5.47% 0.98% -21.53%
Enterprise Value (EV) 1 103,119 58,988 59,866 58,241 49,049
Change - -42.8% 1.49% -2.71% -15.78%
P/E -3.1x 15.6x 11.9x 17.1x 19.9x
PBR 3.56x 1.72x 1.55x 1.41x 1.05x
PEG - -0x 0.3x -0.5x -0.6x
Capitalization / Revenue 2.51x 1.28x 1.18x 1.1x 0.8x
EV / Revenue 2.39x 1.22x 1.09x 0.98x 0.75x
EV / EBITDA 16x 11x 8.12x 12.1x 19.4x
EV / EBIT 17.9x 12.5x 9.61x 16x 35.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - 50 -
Rate of return - - - 0.86% -
EPS 2 -3,330 365 499.5 340 226.5
Distribution rate - - - 14.7% -
Net sales 1 43,171 48,498 55,102 59,689 64,982
EBITDA 1 6,435 5,358 7,377 4,819 2,528
EBIT 1 5,751 4,708 6,233 3,630 1,385
Net income 1 -3,301 3,929 5,563 3,839 2,586
Net Debt 1 -5,260 -2,903 -5,408 -7,674 -2,674
Reference price 2 10,325.00 5,700.00 5,950.00 5,810.00 4,500.00
Nbr of stocks (in thousands) 10,497 10,858 10,970 11,345 11,494
Announcement Date 3/22/22 3/22/23 3/19/24 3/19/25 3/17/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.93M
34.12x5.98x18.49x0.96% 48.71B
-22.64x331.03x-20.73x-.--% 38.35B
46.78x4.7x30.17x-.--% 34.53B
24.81x2.76x11.93x-.--% 34.03B
26.65x7.82x19.63x0.43% 26.77B
31.17x5.02x22.84x-.--% 15.08B
24.35x2.08x9.15x1.08% 14.18B
23.49x1.88x11.36x-.--% 12.73B
Average 23.59x 45.16x 12.86x 0.31% 24.93B
Weighted average by Cap. 22.64x 60.53x 12.02x 0.33%

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. A359090 Stock
  4. Valuation C&R Research Inc.