|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40,050.00 KRW | -7.29% |
|
-7.72% | -26.51% |
| 07-15 | Classys Announces Appointment of Jun-Oh Yoon as CEO | CI |
| 05-13 | CLASSYS Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
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 | 2,612,049 | - | - |
| Change | - | -2.59% | 104.22% | 28.96% | 14.07% | -26.64% | - | - |
| Enterprise Value (EV) 1 | 1,204 | 1,161 | 2,376 | 3,052 | 3,438 | 2,444 | 2,316 | 2,162 |
| Change | - | -3.59% | 104.73% | 28.43% | 12.66% | -28.9% | -5.26% | -6.62% |
| P/E | 27.8x | 15.8x | 32.8x | 31.6x | 27.2x | 14.8x | 11.4x | 9.32x |
| PBR | 7.43x | 5.19x | 8.58x | 6.81x | 6.42x | 3.95x | 3.03x | 2.45x |
| PEG | - | 0.2x | -29.39x | 1x | 0.8x | 0.4x | 0.4x | 0.4x |
| Capitalization / Revenue | 12.1x | 8.36x | 13.4x | 12.8x | 10.6x | 5.65x | 4.5x | 3.73x |
| EV / Revenue | 12x | 8.18x | 13.2x | 12.6x | 10.2x | 5.29x | 3.99x | 3.09x |
| EV / EBITDA | 22.2x | 16.1x | 25.4x | 23.5x | 18.6x | 10.6x | 7.62x | 5.84x |
| EV / EBIT | 23.3x | 16.8x | 26.5x | 24.9x | 20.2x | 11.4x | 8.03x | 6.12x |
| EV / FCF | 322x | 42.6x | 39.5x | 30.9x | 22.8x | 14.7x | 10.6x | 8.04x |
| FCF Yield | 0.31% | 2.35% | 2.53% | 3.24% | 4.39% | 6.82% | 9.43% | 12.4% |
| Dividend per Share 3 | 66 | 116 | 200 | - | 1,000 | 778 | 820.2 | 946 |
| Rate of return | 0.35% | 0.63% | 0.53% | - | 1.83% | 1.94% | 2.05% | 2.36% |
| EPS 3 | 676 | 1,165 | 1,152 | 1,509 | 2,005 | 2,700 | 3,516 | 4,296 |
| Distribution rate | 9.76% | 9.96% | 17.4% | - | 49.9% | 28.8% | 23.3% | 22% |
| Net sales 1 | 100.6 | 141.8 | 180.1 | 242.9 | 336.8 | 462.3 | 580.5 | 700.5 |
| EBITDA 1 | 54.24 | 72.25 | 93.6 | 129.7 | 185.2 | 230.8 | 303.7 | 370.2 |
| EBIT 1 | 51.71 | 68.88 | 89.6 | 122.5 | 170.6 | 214.6 | 288.4 | 353.1 |
| Net income 1 | 42.89 | 75.38 | 74.2 | 97.5 | 131.9 | 176.3 | 230.5 | 282.5 |
| Net Debt 1 | -12.97 | -24.58 | -44.3 | -69.81 | -122.9 | -167.8 | -296.4 | -449.7 |
| Reference price 3 | 18,800.00 | 18,400.00 | 37,750.00 | 47,650.00 | 54,500.00 | 40,050.00 | 40,050.00 | 40,050.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.96x | 5.73x | 11.45x | 1.8% | 1.94B | |
| 28.74x | 5.14x | 19.72x | 0.32% | 214B | |
| 33.22x | 6.08x | 19.24x | 0.74% | 140B | |
| 39.64x | 10.29x | 22.77x | -.--% | 128B | |
| 16.48x | 3.47x | 11.19x | -.--% | 68.46B | |
| 32.54x | 6.61x | 20.93x | -.--% | 48.18B | |
| 19.04x | 2.18x | 11.3x | 2.76% | 45.56B | |
| 27.33x | 5.44x | 18.58x | 0.73% | 39.69B | |
| 46.53x | 6.48x | 19.91x | -.--% | 37.69B | |
| 19.73x | 5.19x | 13.32x | 1.16% | 30.14B | |
| Average | 27.92x | 5.66x | 16.84x | 0.75% | 75.36B | |
| Weighted average by Cap. | 30.39x | 6.04x | 18.61x | 0.48% |
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
