Company Valuation: DIT Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 175,370 170,723 97,709 337,159 231,190 269,143
Change - -2.65% -42.77% 245.06% -31.43% 16.42%
Enterprise Value (EV) 1 49,155 55,444 -19,618 212,903 72,124 94,346
Change - 12.79% -135.38% 1,185.23% -66.12% 30.81%
P/E 119x -117x 10.5x 25.7x 8.02x 8.88x
PBR 1.03x 1.01x 0.55x 1.81x 1.09x 1.14x
PEG - 1x -0x 0.6x 0x 1.83x
Capitalization / Revenue 6.13x 2.24x 0.74x 3.15x 1.98x 2.49x
EV / Revenue 1.72x 0.73x -0.15x 1.99x 0.62x 0.87x
EV / EBITDA -170x -12.6x -2.78x 21.5x 2.85x 3.88x
EV / EBIT -25.4x -9.4x -3.54x 24.6x 2.99x 4.09x
EV / FCF -29.8x -6.1x -9.3x -29.1x 2.84x 5.53x
FCF Yield -3.36% -16.4% -10.8% -3.44% 35.2% 18.1%
Dividend per Share 2 - 200 300 180 380 420
Rate of return - 2.14% 5.61% 0.98% 3.03% 2.88%
EPS 2 80.81 -80 507.6 716 1,564 1,640
Distribution rate - -250% 59.1% 25.1% 24.3% 25.6%
Net sales 1 28,593 76,092 132,875 107,061 116,655 107,910
EBITDA 1 -288.4 -4,400 7,045 9,904 25,328 24,287
EBIT 1 -1,933 -5,895 5,534 8,644 24,089 23,062
Net income 1 1,479 -1,456 9,269 13,164 28,930 30,376
Net Debt 1 -126,215 -115,279 -117,327 -124,256 -159,066 -174,798
Reference price 2 9,620.00 9,360.00 5,350.00 18,400.00 12,540.00 14,570.00
Nbr of stocks (in thousands) 18,230 18,240 18,263 18,324 18,436 18,472
Announcement Date 3/22/21 3/22/22 3/21/23 3/19/24 3/18/25 3/17/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 226M
49x8.73x27.66x-.--% 60.58B
32.53x4.69x16.74x0.33% 20.75B
305.31x - - - 18.17B
37.44x8.55x27.88x0.56% 10.21B
170.08x14.01x75.48x-.--% 9.34B
34.07x3.85x18.78x0.28% 8.03B
52.12x5.88x23.7x - 7.78B
7.58x - - 7.1% 7.1B
Average 86.02x 7.62x 31.71x 1.38% 15.8B
Weighted average by Cap. 83.79x 7.89x 28.69x 0.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA