Company Valuation: DASAN Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 457,469 256,018 141,699 146,416 131,523 122,968
Change - -44.04% -44.65% 3.33% -10.17% -6.5%
Enterprise Value (EV) 1 456,131 185,155 108,977 162,842 210,899 183,597
Change - -59.41% -41.14% 49.43% 29.51% -12.95%
P/E -32.3x -32.1x 0.95x -1.54x -5.25x -17.1x
PBR 2.91x 1.45x 0.37x 0.49x 0.5x 0.47x
PEG - 0.7x -0x 0x 0.1x 0.2x
Capitalization / Revenue 1.13x 0.55x 1.76x 1.59x 0.39x 0.23x
EV / Revenue 1.13x 0.39x 1.35x 1.76x 0.62x 0.34x
EV / EBITDA 78.3x -8.9x 5.87x 68.7x 76.5x 4.85x
EV / EBIT -76.1x -5.89x 293x -79.3x -25.8x 8.09x
EV / FCF 6.92x 10.9x 3.77x -36x -1.69x 45.2x
FCF Yield 14.4% 9.2% 26.5% -2.77% -59.3% 2.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -413.9 -224 4,178 -2,456 -647.6 -184.9
Distribution rate - - - - - -
Net sales 1 404,984 469,020 80,714 92,293 337,611 541,778
EBITDA 1 5,828 -20,806 18,575 2,369 2,758 37,860
EBIT 1 -5,993 -31,445 372.6 -2,054 -8,172 22,701
Net income 1 -13,449 -7,829 195,887 -93,440 -24,903 -7,171
Net Debt 1 -1,338 -70,863 -32,722 16,426 79,376 60,629
Reference price 2 13,350.00 7,200.00 3,985.00 3,785.00 3,400.00 3,170.00
Nbr of stocks (in thousands) 34,267 35,558 35,558 38,683 38,683 38,791
Announcement Date 3/23/21 3/23/22 3/23/23 3/21/24 3/21/25 3/23/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 72.76M
33.71x7.06x18.24x1.51% 432B
48.39x17.08x34.28x-.--% 232B
20.94x0.84x15.02x2.21% 183B
31.79x9.99x24.59x0.35% 158B
34.35x6.64x18.96x0.98% 78.38B
41.63x12.3x27.82x-.--% 78.87B
41.97x2.22x14.42x1.71% 57.41B
29.28x6.63x22.17x1.41% 56.52B
75.21x8.78x40.5x-.--% 55.56B
Average 39.70x 7.95x 24.00x 0.91% 133.14B
Weighted average by Cap. 36.69x 8.43x 22.88x 1.03%

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. A039560 Stock
  4. Valuation DASAN Networks, Inc.