Valuation GC Cell Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-06-19			5-day change	1st Jan Change
15,870.00 ^KRW	-6.54%		-5.70%	-36.14%

05-14	GC Cell Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-16	GC Cell Corporation Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	972,028	1,606,895	708,035	683,530	356,143	373,424
Change	-	65.31%	-55.94%	-3.46%	-47.9%	4.85%
Enterprise Value (EV) ¹	967,039	1,656,756	735,710	762,403	435,734	452,184
Change	-	71.32%	-55.59%	3.63%	-42.85%	3.78%
P/E	234x	36.5x	29.1x	-3,792x	-4.82x	-1.37x
PBR	20.6x	2.99x	1.31x	1.28x	0.78x	2x
PEG	-	0x	-0.7x	38x	-0x	-0x
Capitalization / Revenue	11.4x	9.55x	3x	3.64x	2.04x	2.26x
EV / Revenue	11.3x	9.84x	3.12x	4.07x	2.5x	2.73x
EV / EBITDA	91.7x	37.8x	12.7x	38.7x	-110x	269x
EV / EBIT	152x	45.5x	16.6x	187x	-21.8x	-32.8x
EV / FCF	487x	-150x	15x	-31.3x	59.6x	-216x
FCF Yield	0.21%	-0.67%	6.67%	-3.19%	1.68%	-0.46%
Dividend per Share ²	100	-	350	100	-	-
Rate of return	0.11%	-	0.74%	0.22%	-	-
EPS ²	394.2	2,784	1,622	-12	-4,918	-18,158
Distribution rate	25.4%	-	21.6%	-833%	-	-
Net sales ¹	85,562	168,310	236,120	187,544	174,451	165,523
EBITDA ¹	10,545	43,802	57,897	19,719	-3,967	1,680
EBIT ¹	6,364	36,407	44,274	4,079	-19,993	-13,795
Net income ¹	4,160	31,422	24,991	-174	-73,900	-272,859
Net Debt ¹	-4,989	49,861	27,675	78,872	79,591	78,759
Reference price ²	92,100.00	101,700.00	47,150.00	45,500.00	23,700.00	24,850.00
Nbr of stocks (in thousands)	10,554	15,800	15,017	15,023	15,027	15,027
Announcement Date	3/16/21	3/18/22	3/20/23	3/19/24	3/17/25	3/16/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GC CELL CORPORATION	-	-	-	-	156M
NATERA, INC.	-139.71x	11.48x	-158.84x	-.--%	33.14B
LABCORP HOLDINGS INC.	17.77x	1.74x	10.03x	1.14%	20.98B
SONIC HEALTHCARE LIMITED	16.09x	1.28x	7.26x	5.41%	6.95B
RADNET, INC.	275.59x	-	-	-	4.23B
DR. LAL PATHLABS LIMITED	53.92x	9.52x	33.43x	0.86%	2.9B
GENEDX HOLDINGS CORP.	-19.69x	-	-	-	1.75B
GUANGZHOU KINGMED DIAGNOSTICS GROUP CO., LTD.	33.69x	1.47x	11.96x	1.6%	1.68B
DIAN DIAGNOSTICS GROUP CO.,LTD.	28.61x	1.15x	9.52x	0.88%	1.65B
FLEURY S.A.	11.74x	1.25x	4.87x	6.44%	1.58B
Average	30.89x	3.98x	-11.68x	2.33%	7.5B
Weighted average by Cap.	-36.57x	6.68x	-70.61x	1.14%