Valuation Daou Data Corp.

Stocks

End-of-day quote Korea S.E. 2026-11-03			5-day change	1st Jan Change
16,130.00 ^KRW	-2.30%		-1.59%	-12.34%

08-14	Daou Data Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Daou Data Corp. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	490,240	578,330	1,185,385	527,391	389,128	704,720
Change	-	17.97%	104.97%	-55.51%	-26.22%	81.1%
Enterprise Value (EV) ¹	-17,893,183	-17,662,290	-13,820,376	637,938	-15,783,529	-21,770,891
Change	-	1.29%	21.75%	104.62%	-2,574.15%	-37.93%
P/E	5.98x	4.03x	5.82x	8.3x	2.4x	3.22x
PBR	-	0.63x	1.04x	0.45x	0.29x	0.44x
PEG	-	0.1x	0.1x	-0.1x	0x	0.1x
Capitalization / Revenue	0.1x	0.09x	0.12x	0.05x	0.03x	0.04x
EV / Revenue	-3.51x	-2.68x	-1.42x	0.06x	-1.3x	-1.21x
EV / EBITDA	-16.2x	-12.9x	-16.4x	0.86x	-12.1x	-12.8x
EV / EBIT	-17x	-13.4x	-17.8x	0.96x	-13.1x	-13.6x
EV / FCF	-4.37x	272x	24.4x	1.78x	295x	-2.43x
FCF Yield	-22.9%	0.37%	4.11%	56.1%	0.34%	-41.1%
Dividend per Share ²	250	300	300	250	450	550
Rate of return	1.95%	1.99%	0.97%	1.82%	4.43%	2.99%
EPS ²	2,139	3,749	5,319	1,660	4,235	5,713
Distribution rate	11.7%	8%	5.64%	15.1%	10.6%	9.63%
Net sales ¹	5,093,906	6,580,054	9,747,211	10,334,025	12,136,123	18,051,961
EBITDA ¹	1,101,677	1,372,946	843,655	739,579	1,301,054	1,702,082
EBIT ¹	1,054,992	1,313,701	776,696	667,057	1,205,870	1,599,881
Net income ¹	96,114	146,992	203,727	63,570	164,325	218,814
Net Debt ¹	-18,383,423	-18,240,620	-15,005,761	110,547	-16,172,657	-22,475,611
Reference price ²	12,800.00	15,100.00	30,950.00	13,770.00	10,160.00	18,400.00
Nbr of stocks (in thousands)	38,300	38,300	38,300	38,300	38,300	38,300
Announcement Date	3/22/22	3/22/22	3/22/23	3/21/24	3/20/25	3/20/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAOU DATA CORP.	-	-	-	-	470M
MORGAN STANLEY	14.39x	6.37x	-	2.32%	291B
THE GOLDMAN SACHS GROUP, INC.	12.58x	9.93x	-	2.12%	272B
CITIGROUP INC.	10.8x	-	-	2.06%	204B
CHARLES SCHWAB	14.35x	5.17x	8.56x	1.44%	153B
CITIC SECURITIES COMPANY LIMITED	10.18x	1.61x	-	3.55%	56.06B
BANCO BTG PACTUAL S.A.	9.94x	7.18x	11.63x	3.39%	45.59B
EAST MONEY INFORMATION CO.,LTD.	19.66x	11.14x	12.35x	0.67%	44.51B
GUOTAI HAITONG SECURITIES CO., LTD.	9.24x	6.68x	-	3.59%	40.35B
INTERACTIVE BROKERS GROUP, INC.	27.45x	3.8x	4.8x	0.57%	33.9B
Average	14.29x	6.48x	9.33x	2.19%	114.08B
Weighted average by Cap.	13.34x	7.11x	9.21x	2.14%