|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 49,350.00 KRW | +9.18% |
|
+6.70% | -9.45% |
| 05-13 | CLASSYS Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 05-13 | Classys' Net Income Jumps 13% in Q1 | MT |
Company Valuation: CLASSYS Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,216,677 | 1,185,127 | 2,420,323 | 3,121,345 | 3,560,672 | 3,218,592 | - | - |
| Change | - | -2.59% | 104.22% | 28.96% | 14.07% | -9.61% | - | - |
| Enterprise Value (EV) 1 | 1,204 | 1,161 | 2,376 | 3,052 | 3,438 | 3,032 | 2,900 | 2,739 |
| Change | - | -3.59% | 104.73% | 28.43% | 12.66% | -11.8% | -4.37% | -5.55% |
| P/E | 27.8x | 15.8x | 32.8x | 31.6x | 27.2x | 18x | 13.9x | 11.4x |
| PBR | 7.43x | 5.19x | 8.58x | 6.81x | 6.42x | 4.85x | 3.74x | 2.98x |
| PEG | - | 0.2x | -29.39x | 1x | 0.8x | 0.5x | 0.5x | 0.5x |
| Capitalization / Revenue | 12.1x | 8.36x | 13.4x | 12.8x | 10.6x | 6.88x | 5.48x | 4.57x |
| EV / Revenue | 12x | 8.18x | 13.2x | 12.6x | 10.2x | 6.48x | 4.94x | 3.89x |
| EV / EBITDA | 22.2x | 16.1x | 25.4x | 23.5x | 18.6x | 12.9x | 9.54x | 7.44x |
| EV / EBIT | 23.3x | 16.8x | 26.5x | 24.9x | 20.2x | 13.6x | 10x | 7.78x |
| EV / FCF | 322x | 42.6x | 39.5x | 30.9x | 22.8x | 17.9x | 12.9x | 9.97x |
| FCF Yield | 0.31% | 2.35% | 2.53% | 3.24% | 4.39% | 5.58% | 7.74% | 10% |
| Dividend per Share 3 | 66 | 116 | 200 | - | 1,000 | 724 | 796.6 | 927.7 |
| Rate of return | 0.35% | 0.63% | 0.53% | - | 1.83% | 1.47% | 1.61% | 1.88% |
| EPS 3 | 676 | 1,165 | 1,152 | 1,509 | 2,005 | 2,747 | 3,548 | 4,341 |
| Distribution rate | 9.76% | 9.96% | 17.4% | - | 49.9% | 26.4% | 22.5% | 21.4% |
| Net sales 1 | 100.6 | 141.8 | 180.1 | 242.9 | 336.8 | 467.9 | 587.1 | 704.2 |
| EBITDA 1 | 54.24 | 72.25 | 93.6 | 129.7 | 185.2 | 235.1 | 303.9 | 368.2 |
| EBIT 1 | 51.71 | 68.88 | 89.6 | 122.5 | 170.6 | 222.1 | 289 | 351.9 |
| Net income 1 | 42.89 | 75.38 | 74.2 | 97.5 | 131.9 | 179.6 | 232.8 | 285.7 |
| Net Debt 1 | -12.97 | -24.58 | -44.3 | -69.81 | -122.9 | -186.6 | -318.9 | -479.9 |
| Reference price 3 | 18,800.00 | 18,400.00 | 37,750.00 | 47,650.00 | 54,500.00 | 49,350.00 | 49,350.00 | 49,350.00 |
| Nbr of stocks (in thousands) | 64,717 | 64,409 | 64,115 | 65,506 | 65,333 | 65,220 | - | - |
| Announcement Date | 2/15/22 | 2/15/23 | 2/14/24 | 2/13/25 | 2/13/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.97x | 6.48x | 12.9x | 1.47% | 2.09B | |
| 25.36x | 4.59x | 17.67x | 0.37% | 188B | |
| 44.58x | 11.67x | 26.12x | -.--% | 144B | |
| 30.71x | - | - | 0.74% | 136B | |
| 15.97x | 3.32x | 10.72x | -.--% | 64.63B | |
| 32.51x | 7.26x | 23.1x | -.--% | 52.5B | |
| 17.95x | 2.08x | 10.66x | 2.94% | 43.4B | |
| 25.8x | 5.15x | 17.79x | 0.77% | 37.52B | |
| 44.71x | 6.27x | 19.33x | -.--% | 36.22B | |
| 14.62x | 1.63x | 9.1x | 0.24% | 29.59B | |
| Average | 27.02x | 5.38x | 16.38x | 0.65% | 73.44B | |
| Weighted average by Cap. | 29.89x | 6.21x | 18.59x | 0.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A214150 Stock
- Valuation CLASSYS Inc.
Select your edition
All financial news and data tailored to specific country editions
