Company Valuation: DRTECH Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 73,531 99,093 80,357 308,937 168,741 160,948
Change - 34.76% -18.91% 284.45% -45.38% -4.62%
Enterprise Value (EV) 1 97,086 121,176 97,493 342,257 225,720 222,071
Change - 24.81% -19.54% 251.06% -34.05% -1.62%
P/E -10.1x 31.3x 14.5x -125x -8.7x -6.55x
PBR 2.22x 2.25x 1.34x 3.67x 2.33x 2.3x
PEG - -0x 0.2x 1x -0x -0.3x
Capitalization / Revenue 1.33x 1.41x 0.9x 3.34x 1.73x 1.38x
EV / Revenue 1.76x 1.72x 1.09x 3.7x 2.31x 1.91x
EV / EBITDA -98.1x 19.1x 7.42x 43.7x -106x -77.3x
EV / EBIT -17.7x 160x 14.7x -2,300x -18.6x -15.9x
EV / FCF -23.8x -14.7x -46x -13x -12.4x -8.52x
FCF Yield -4.21% -6.79% -2.17% -7.68% -8.05% -11.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -141 55.97 95.64 -34 -262 -321.5
Distribution rate - - - - - -
Net sales 1 55,268 70,277 89,481 92,439 97,559 116,304
EBITDA 1 -990.1 6,335 13,143 7,830 -2,134 -2,873
EBIT 1 -5,490 759 6,639 -148.8 -12,105 -13,932
Net income 1 -7,230 4,038 5,972 -2,248 -19,290 -24,027
Net Debt 1 23,555 22,083 17,136 33,320 56,979 61,123
Reference price 2 1,420.00 1,750.00 1,385.00 4,260.00 2,280.00 2,105.00
Nbr of stocks (in thousands) 51,782 56,624 58,020 72,520 74,009 76,460
Announcement Date 3/23/21 3/22/22 3/22/23 3/19/24 3/21/25 3/20/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 50.03M
39.28x5.04x28.46x0.32% 13.37B
32.26x8.52x25.48x1.34% 4.22B
49.78x - - - 1.22B
22.38x2.57x19.09x1.29% 1.18B
-12.71x - - - 330M
Average 26.20x 5.37x 24.34x 0.98% 3.39B
Weighted average by Cap. 36.63x 5.67x 27.20x 0.61%

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. A214680 Stock
  4. Valuation DRTECH Corporation