|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 67,600.00 KRW | +5.79% |
|
-4.25% | -13.33% |
| 07-16 | Grid Dynamics Reports Partnership With Doosan Robotics | MT |
| 06-22 | Doosan Robotics Unveils Ai-Powered Palletizing Solution Palletizhd+ and Demonstrates Scan&Go 2.0 At Automate 2026 | CI |
Company Valuation: Doosan Robotics Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,525,600 | 3,390,085 | 5,055,958 | 4,381,831 | - | - |
| Change | - | -54.95% | 49.14% | -13.33% | - | - |
| Enterprise Value (EV) 1 | 7,149 | 3,118 | 4,875 | 4,289 | 4,348 | 4,372 |
| Change | - | -56.39% | 56.37% | -12.01% | 1.36% | 0.57% |
| P/E | -387x | -92.7x | -91.1x | -114x | -373x | 735x |
| PBR | 17.2x | 8.42x | 14.5x | 14.1x | 14.7x | 14.4x |
| PEG | - | -1.1x | -1.8x | 3.7x | 5.4x | -5x |
| Capitalization / Revenue | 142x | 72.4x | 153x | 74.9x | 45.1x | 22.1x |
| EV / Revenue | 135x | 66.6x | 148x | 73.3x | 44.7x | 22.1x |
| EV / EBITDA | -483x | -88.9x | -89.6x | -117x | -429x | 568x |
| EV / EBIT | -373x | -75.7x | -82x | -90.2x | -217x | -1,342x |
| EV / FCF | -236x | -66.2x | -160x | -85.8x | -106x | - |
| FCF Yield | -0.42% | -1.51% | -0.62% | -1.17% | -0.94% | - |
| Dividend per Share 3 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 3 | -300 | -564 | -856 | -591.7 | -181.3 | 91.91 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 53.04 | 46.83 | 32.98 | 58.52 | 97.24 | 198.2 |
| EBITDA 1 | -14.81 | -35.06 | -54.38 | -36.57 | -10.15 | 7.692 |
| EBIT 1 | -19.17 | -41.2 | -59.47 | -47.56 | -19.99 | -3.257 |
| Net income 1 | -15.87 | -36.56 | -55.5 | -29 | -16 | - |
| Net Debt 1 | -376.8 | -272.5 | -181.1 | -92.57 | -34.19 | -9.481 |
| Reference price 3 | 116,100.00 | 52,300.00 | 78,000.00 | 67,600.00 | 67,600.00 | 67,600.00 |
| Nbr of stocks (in thousands) | 64,820 | 64,820 | 64,820 | 64,820 | - | - |
| Announcement Date | 1/30/24 | 2/13/25 | 2/11/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -108x | 69.19x | -110.74x | -.--% | 2.8B | |
| 35.25x | 6.05x | 22.47x | 0.76% | 121B | |
| 31.67x | 5.86x | 20.28x | 1.91% | 38.8B | |
| 33.78x | 4.32x | 15.95x | 0.11% | 31.66B | |
| 21.3x | 1.76x | 12.94x | 2.28% | 30.28B | |
| 23.31x | 3.42x | 14.75x | 1.01% | 28.47B | |
| 25.57x | 3.08x | 13.42x | 1.49% | 27.81B | |
| 24.33x | 3.8x | 12.76x | 1.5% | 27.18B | |
| 110.05x | 38.07x | 89.27x | 0.35% | 25.89B | |
| 26.71x | 3.38x | 16.39x | 1.67% | 24.09B | |
| Average | 22.40x | 13.89x | 10.75x | 1.11% | 35.8B | |
| Weighted average by Cap. | 34.74x | 7.53x | 22.18x | 1.11% |
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
- A454910 Stock
- Valuation Doosan Robotics Inc.
Select your edition
All financial news and data tailored to specific country editions
