Company Valuation: Genexine, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 1,485,081 3,069,933 1,459,198 470,211 410,353
Change - 106.72% -52.47% -67.78% -12.73%
Enterprise Value (EV) 1 1,441,942 3,090,374 1,483,621 532,352 413,298
Change - 114.32% -51.99% -64.12% -22.36%
P/E -80.7x 142x -30.2x -8.34x -5.99x
PBR 5x 5.73x 2.84x 1.72x 1.38x
PEG - -1x 0x -0.5x 1.44x
Capitalization / Revenue 131x 166x 39.6x 29.1x 92.7x
EV / Revenue 128x 167x 40.3x 33x 93.4x
EV / EBITDA -34.3x -85.3x -93.9x -18.5x -11.2x
EV / EBIT -32.4x -78.9x -77.7x -15.8x -9.86x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -595.4 671.5 -1,483 -1,724 -1,652
Distribution rate - - - - -
Net sales 1 11,303 18,543 36,828 16,139 4,427
EBITDA 1 -42,070 -36,231 -15,801 -28,808 -36,897
EBIT 1 -44,573 -39,151 -19,099 -33,680 -41,928
Net income 1 -16,509 27,570 -48,042 -55,974 -66,874
Net Debt 1 -43,139 20,441 24,423 62,141 2,945
Reference price 2 48,076.92 95,615.38 44,846.15 14,384.62 9,900.00
Nbr of stocks (in thousands) 30,890 32,107 32,538 32,688 41,450
Announcement Date 3/12/21 3/12/21 3/17/22 3/20/23 3/13/24
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 91.63M
21.09x7.53x15.13x1.41% 72.26B
31.3x9.02x28.11x0.04% 60.24B
32.1x6.85x17.78x-.--% 27.73B
-72.3x13.87x-75.56x-.--% 25.73B
-15.17x5.73x-7.2x-.--% 24.75B
28.46x5.35x17.81x-.--% 20.74B
42.74x15.97x32.4x0.35% 15.06B
17.96x5.35x12.5x-.--% 14.41B
1015.79x35.53x613.78x-.--% 14.23B
Average 122.44x 11.69x 72.75x 0.2% 27.52B
Weighted average by Cap. 65.46x 9.85x 39.72x 0.4%

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. A095700 Stock
  4. Valuation Genexine, Inc.