Company Valuation: Celemics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 47,352 34,534 26,738 22,166
Change - -27.07% -22.58% -17.1%
Enterprise Value (EV) 1 35,738 24,706 17,189 16,626
Change - -30.87% -30.42% -3.28%
P/E -9.86x -8.91x 2.19x -5.49x
PBR 2.55x 2.17x 0.98x 0.96x
PEG - 0.5x -0x 0x
Capitalization / Revenue 5.42x 5.25x 3.98x 3.84x
EV / Revenue 4.09x 3.76x 2.56x 2.88x
EV / EBITDA -7.38x -5.03x -15.5x -6.38x
EV / EBIT -6.23x -4.28x -9.03x -5x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -588 -475 1,493 -494.4
Distribution rate - - - -
Net sales 1 8,729 6,578 6,719 5,768
EBITDA 1 -4,840 -4,914 -1,111 -2,604
EBIT 1 -5,734 -5,770 -1,903 -3,324
Net income 1 -4,797 -3,876 12,266 -4,036
Net Debt 1 -11,614 -9,828 -9,548 -5,540
Reference price 2 5,800.00 4,230.00 3,275.00 2,715.00
Nbr of stocks (in thousands) 8,164 8,164 8,164 8,164
Announcement Date 3/20/24 3/20/24 3/19/25 3/23/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 62.53M
35.16x6.15x19.01x0.94% 50.35B
-23.16x338.25x-21.31x-.--% 39.32B
25.29x2.8x12.09x-.--% 34.69B
46.17x4.64x29.73x-.--% 34.08B
26.68x7.83x19.65x0.43% 26.63B
31.63x5.1x23.23x-.--% 15.31B
23.96x2.04x8.96x1.12% 13.8B
23.78x1.89x11.47x-.--% 12.87B
Average 23.69x 46.09x 12.85x 0.31% 25.23B
Weighted average by Cap. 22.65x 62.56x 11.90x 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. A331920 Stock
  4. Valuation Celemics, Inc.