|
End-of-day quote
Korea S.E.
2026-09-15
|
5-day change | 1st Jan Change | ||
| 10,360.00 KRW | +3.81% |
|
+4.65% | -35.37% |
| 06-24 | COWINTECH Co. Ltd. authorizes a Buyback Plan. | CI |
| 06-24 | COWINTECH Co. Ltd. announces an Equity Buyback for KRW 1,500 million worth of its shares. | CI |
Company Valuation: COWIN ROBOTICS Co., Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 294,456 | 223,749 | 304,155 | 147,017 | 183,709 | 119,478 | - | - |
| Change | - | -24.01% | 35.94% | -51.66% | 24.96% | -34.96% | - | - |
| Enterprise Value (EV) 1 | 286.2 | 223.7 | 249.6 | 146.9 | 221 | 203.6 | 217 | 232.8 |
| Change | - | -21.82% | 11.57% | -41.17% | 50.51% | -7.9% | 6.58% | 7.28% |
| P/E | 38x | 43.9x | 23.9x | 8.83x | 106x | 17.6x | 14.8x | 13.8x |
| PBR | 2.01x | - | 1.81x | 0.81x | 1.07x | 0.67x | 0.65x | 0.63x |
| PEG | - | -1.3x | 0x | 0.3x | -1.2x | 0x | 0.8x | 1.86x |
| Capitalization / Revenue | 2.76x | 1.11x | 0.93x | 0.6x | 1.19x | 0.54x | 0.45x | 0.39x |
| EV / Revenue | 2.69x | 1.11x | 0.76x | 0.6x | 1.43x | 0.92x | 0.82x | 0.76x |
| EV / EBITDA | 33x | 12.1x | 10.9x | 15.6x | -11.6x | 35.7x | 11x | 11x |
| EV / EBIT | 43x | 15.1x | 11.9x | 20x | -8.67x | -407x | 14.5x | 13.7x |
| EV / FCF | -29.5x | - | 126x | -2.64x | -14.5x | -2.85x | -19.5x | -18x |
| FCF Yield | -3.39% | - | 0.79% | -37.9% | -6.89% | -35.1% | -5.12% | -5.54% |
| Dividend per Share 3 | 89.72 | - | 238 | 196.1 | - | 250 | 250 | 250 |
| Rate of return | 0.32% | - | 0.89% | 1.53% | - | 2.41% | 2.41% | 2.41% |
| EPS 3 | 734.8 | 484.2 | 1,118 | 1,451 | 151 | 590 | 699 | 751 |
| Distribution rate | 12.2% | - | 21.3% | 13.5% | - | 42.4% | 35.8% | 33.3% |
| Net sales 1 | 106.5 | 201.2 | 328.6 | 244.4 | 154.8 | 221.6 | 264.6 | 304.4 |
| EBITDA 1 | 8.668 | 18.57 | 22.82 | 9.406 | -19.01 | 5.7 | 19.8 | 21.1 |
| EBIT 1 | 6.654 | 14.78 | 20.97 | 7.336 | -25.49 | -0.5 | 15 | 17 |
| Net income 1 | 8.576 | 4.945 | 21.37 | 14.28 | 1.701 | 6.9 | 8.2 | 8.8 |
| Net Debt 1 | -8.245 | - | -54.52 | -0.1606 | 37.33 | 84.1 | 97.5 | 113.3 |
| Reference price 3 | 27,947.71 | 21,254.61 | 26,699.03 | 12,813.73 | 16,030.00 | 10,360.00 | 10,360.00 | 10,360.00 |
| Nbr of stocks (in thousands) | 10,536 | 10,527 | 11,392 | 11,473 | 11,460 | 11,533 | - | - |
| Announcement Date | 2/28/22 | 3/9/23 | 2/21/24 | 2/14/25 | 2/12/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.92x | 0.9x | 34.95x | 2.5% | 85.45M | |
| 15.38x | 1.7x | 9.5x | 0.89% | 18.68B | |
| 30.1x | 6.15x | 19.26x | 1.15% | 17.17B | |
| 75.78x | 6.51x | 38.01x | 0.36% | 7.73B | |
| 20.61x | 2.36x | 14.63x | 1.39% | 7.29B | |
| 46.46x | 4.84x | 18.96x | - | 5.96B | |
| 15.64x | 1.2x | 9.03x | 4.65% | 5.91B | |
| 10.88x | 0.51x | 4.68x | 2.82% | 4.03B | |
| 15.17x | 2.29x | 8.4x | 2.63% | 3.81B | |
| 7.35x | 1.04x | 4.46x | 4.88% | 3.52B | |
| Average | 25.43x | 2.75x | 16.19x | 2.36% | 7.42B | |
| Weighted average by Cap. | 27.48x | 3.44x | 15.43x | 1.69% |
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
- A282880 Stock
- Valuation COWIN ROBOTICS Co., Ltd
Select your edition
All financial news and data tailored to specific country editions
