Company Valuation: FORCS Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 59,416 79,065 64,844 83,878 71,037 65,922
Change - 33.07% -17.99% 29.35% -15.31% -7.2%
Enterprise Value (EV) 1 43,289 59,592 46,333 64,788 47,787 41,509
Change - 37.66% -22.25% 39.83% -26.24% -13.14%
P/E 11.6x 18.6x 9.86x 16x 14.5x 14.1x
PBR 1.09x 1.35x 0.98x 1.19x 0.96x 0.88x
PEG - -1.1x 0.2x -0.8x -2.15x -22.02x
Capitalization / Revenue 2.74x 3.34x 2.19x 2.52x 2.27x 2x
EV / Revenue 1.99x 2.51x 1.56x 1.95x 1.53x 1.26x
EV / EBITDA 8.04x 11.2x 6.41x 11.5x 9.12x 7.71x
EV / EBIT 9.04x 12.7x 6.98x 12.5x 10.6x 9.44x
EV / FCF 8.05x 20.1x -48.3x 107x 9.93x 11.5x
FCF Yield 12.4% 4.97% -2.07% 0.94% 10.1% 8.66%
Dividend per Share 2 28.79 30.23 31.75 33.33 50 50
Rate of return 1.28% 1.01% 1.34% 1.09% 1.92% 2%
EPS 2 193.1 160.7 240.6 191.9 179 177.9
Distribution rate 14.9% 18.8% 13.2% 17.4% 27.9% 28.1%
Net sales 1 21,699 23,705 29,614 33,247 31,302 32,889
EBITDA 1 5,385 5,316 7,224 5,621 5,240 5,381
EBIT 1 4,787 4,695 6,640 5,176 4,497 4,399
Net income 1 5,125 4,252 6,576 5,244 4,734 4,551
Net Debt 1 -16,128 -19,473 -18,511 -19,091 -23,250 -24,413
Reference price 2 2,249.43 2,993.65 2,373.33 3,070.00 2,600.00 2,500.00
Nbr of stocks (in thousands) 26,414 26,411 27,322 27,322 27,322 26,369
Announcement Date 9/11/20 9/9/21 9/8/22 9/18/23 9/13/24 9/16/25
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.69M
20.67x13.2x15.73x-.--% 108B
13.83x3.75x7.84x-.--% 100B
32.42x4.04x12.06x-.--% 44.75B
24.92x5.11x12.36x-.--% 44.39B
15.46x5.6x14.3x0.92% 38.42B
14.69x5.7x11.65x-.--% 14.19B
22.02x2.12x12.23x-.--% 12.44B
26.9x - - 3.61% 10.72B
63.23x3.84x15.71x-.--% 8.2B
Average 26.02x 5.42x 12.73x 0.5% 38.18B
Weighted average by Cap. 21.13x 6.92x 12.33x 0.19%

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. A189690 Stock
  4. Valuation FORCS Co.,Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!