Company Valuation: ESTsoft Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 78,139 181,960 86,926 143,907 238,013 174,092
Change - 132.87% -52.23% 65.55% 65.39% -26.86%
Enterprise Value (EV) 1 59,198 124,539 32,902 101,612 185,154 133,691
Change - 110.38% -73.58% 208.83% 82.22% -27.79%
P/E 13.1x 74.4x -14.3x -23.3x -20.3x -9.75x
PBR 1.94x 2.92x 1.68x 2.02x 3.46x 3.47x
PEG - -1.2x 0x -6.97x -0.3x -0.2x
Capitalization / Revenue 0.93x 2.03x 0.98x 1.56x 2.32x 1.63x
EV / Revenue 0.71x 1.39x 0.37x 1.1x 1.81x 1.25x
EV / EBITDA 6.49x 9.34x -11.7x -17.7x -18.4x -8.87x
EV / EBIT 10.1x 12.4x -5.8x -11.4x -13.8x -7.05x
EV / FCF -23.5x 13.7x -5.26x 32.9x -10.3x -19.6x
FCF Yield -4.25% 7.27% -19% 3.04% -9.74% -5.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 682.6 243.3 -613.9 -634.4 -1,139 -1,715
Distribution rate - - - - - -
Net sales 1 83,648 89,583 88,768 92,482 102,457 106,793
EBITDA 1 9,126 13,340 -2,819 -5,742 -10,062 -15,080
EBIT 1 5,881 10,065 -5,668 -8,907 -13,456 -18,954
Net income 1 6,128 4,706 -6,102 -6,175 -11,651 -17,728
Net Debt 1 -18,940 -57,421 -54,024 -42,295 -52,859 -40,401
Reference price 2 8,960.00 18,100.00 8,800.00 14,780.00 23,150.00 16,730.00
Nbr of stocks (in thousands) 8,721 10,053 9,878 9,737 10,281 10,406
Announcement Date 3/16/21 3/24/22 3/21/23 3/20/24 3/18/25 3/18/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 60.65M
24.99x9.22x15.06x0.79% 3,651B
111.07x48.29x78.37x-.--% 407B
399.34x17.09x67.55x-.--% 80.89B
59.22x12.51x26.39x-.--% 78.38B
99x8.45x21.41x-.--% 75.36B
36.67x1.8x14.38x-.--% 66.58B
179.63x5.71x22.07x-.--% 44.99B
114.6x4.53x22.14x-.--% 39.48B
26.44x5.45x26.14x-.--% 34.89B
Average 116.77x 12.56x 32.61x 0.09% 447.88B
Weighted average by Cap. 43.95x 12.74x 22.28x 0.65%

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. A047560 Stock
  4. Valuation ESTsoft Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!