Company Valuation: FIBERPRO, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 68,429 108,894 159,221 353,098
Change - 59.13% 46.22% 121.77%
Enterprise Value (EV) 1 58,614 104,435 150,110 343,958
Change - 78.17% 43.74% 129.14%
P/E -38.7x 38.4x 22.3x 38.2x
PBR 2.41x 3.4x 4.12x 7.73x
PEG 0x -0x 0x 1.3x
Capitalization / Revenue 3.63x 5.62x 4.83x 8.12x
EV / Revenue 3.11x 5.39x 4.56x 7.91x
EV / EBITDA 14.7x 29x 17.6x 29.3x
EV / EBIT 17.1x 39.9x 20.8x 34x
EV / FCF -24.8x -16.4x 53x -344x
FCF Yield -4.03% -6.08% 1.89% -0.29%
Dividend per Share 2 - 20 66 -
Rate of return - 0.6% 1.36% -
EPS 2 -56 87 218 283
Distribution rate - 23% 30.3% -
Net sales 1 18,829 19,386 32,944 43,472
EBITDA 1 3,991 3,597 8,526 11,720
EBIT 1 3,418 2,617 7,207 10,117
Net income 1 -1,731 2,851 7,152 9,309
Net Debt 1 -9,815 -4,459 -9,111 -9,139
Reference price 2 2,165.00 3,345.00 4,870.00 10,800.00
Nbr of stocks (in thousands) 31,607 32,554 32,694 32,694
Announcement Date 3/20/23 3/12/24 3/18/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 284M
74.65x10.88x52.39x1.01% 63.74B
35.72x1.68x19.11x-.--% 53.75B
29.62x2.43x11.74x1.11% 41.98B
30.75x4.66x18.63x-.--% 28.92B
33.45x2.04x14.57x1.61% 27.59B
9.12x5.26x10.12x2.16% 22.38B
33.88x5.21x20.82x0.68% 19.49B
39.78x2.29x20.89x0.43% 20.59B
26.22x0.93x10.44x0.29% 14.37B
Average 34.80x 3.93x 19.86x 0.81% 29.31B
Weighted average by Cap. 40.28x 4.63x 23.95x 0.79%

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. A368770 Stock
  4. Valuation FIBERPRO, Inc.