|
End-of-day quote
Korea S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 50,400.00 KRW | -2.51% |
|
-7.35% | -35.38% |
| 10-06 | Tech Stock Losses, Higher Bond Yields Drag South Korean Markets Lower | MT |
| 10-06 | Doosan Robotics Chosen for Two Government-Funded Physical AI Projects Worth KRW98.9 Billion | MT |
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 | 3,266,927 | - | - |
| Change | - | -54.95% | 49.14% | -35.38% | - | - |
| Enterprise Value (EV) 1 | 7,149 | 3,118 | 4,875 | 3,160 | 3,222 | 3,261 |
| Change | - | -56.39% | 56.37% | -35.17% | 1.96% | 1.21% |
| P/E | -387x | -92.7x | -91.1x | -64.2x | -105x | -162x |
| PBR | 17.2x | 8.42x | 14.5x | 11x | 12.3x | 13.3x |
| PEG | - | -1.1x | -1.8x | 7.73x | 2.7x | 4.6x |
| Capitalization / Revenue | 142x | 72.4x | 153x | 50x | 35.6x | 19.5x |
| EV / Revenue | 135x | 66.6x | 148x | 48.4x | 35.1x | 19.4x |
| EV / EBITDA | -483x | -88.9x | -89.6x | -77.3x | -169x | -678x |
| EV / EBIT | -373x | -75.7x | -82x | -63.4x | -111x | -205x |
| EV / FCF | -236x | -66.2x | -160x | -46.5x | - | -125x |
| FCF Yield | -0.42% | -1.51% | -0.62% | -2.15% | - | -0.8% |
| Dividend per Share 3 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 3 | -300 | -564 | -856 | -784.9 | -481.7 | -310.6 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 53.04 | 46.83 | 32.98 | 65.28 | 91.81 | 167.9 |
| EBITDA 1 | -14.81 | -35.06 | -54.38 | -40.9 | -19.1 | -4.809 |
| EBIT 1 | -19.17 | -41.2 | -59.47 | -49.85 | -29.1 | -15.88 |
| Net income 1 | -15.87 | -36.56 | -55.5 | -50.7 | -31.01 | -20.01 |
| Net Debt 1 | -376.8 | -272.5 | -181.1 | -106.8 | -44.93 | -6.061 |
| Reference price 3 | 116,100.00 | 52,300.00 | 78,000.00 | 50,400.00 | 50,400.00 | 50,400.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -64.21x | 48.41x | -77.26x | -.--% | 2.4B | |
| 29.55x | 5.08x | 18.11x | 0.9% | 116B | |
| 30.46x | 4.77x | 18.2x | 1.76% | 87.19B | |
| 30.31x | 3.48x | 19.96x | 0.68% | 67.45B | |
| 41.64x | 6.51x | 28.68x | 1.84% | 60.8B | |
| 31.18x | 6.44x | 18.86x | -.--% | 46.33B | |
| 22.84x | 1.96x | 14.13x | 2.06% | 33.24B | |
| 23.38x | 4.3x | 16.22x | 0.1% | 31.87B | |
| 21.93x | 4.17x | 14.33x | 2.73% | 31.03B | |
| 22.44x | 3.25x | 13.99x | 1.04% | 27.11B | |
| Average | 18.95x | 8.84x | 8.52x | 1.11% | 50.31B | |
| Weighted average by Cap. | 29.29x | 4.91x | 18.43x | 1.19% |
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
