Company Valuation: Genome & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,048,465 468,827 245,897 176,209 85,207 238,384
Change - -55.28% -47.55% -28.34% -51.64% 179.77%
Enterprise Value (EV) 1 940,636 398,490 145,490 116,390 36,301 220,521
Change - -57.64% -63.49% -20% -68.81% 507.48%
P/E Ratio -24.9x -13.7x -4.74x -3.72x -4.17x -33.5x
PBR 9.49x 5.26x 2.55x 2.98x 1.8x 2.36x
PEG - 0.7x -0.1x 0.43x 0.1x 0.5x
Capitalization / Revenue 6,963x 1,039x 17.5x 12.3x 3.07x 9.7x
EV / Revenue 6,247x 883x 10.3x 8.14x 1.31x 8.97x
EV / EBITDA -37.4x -11.9x -3.03x -2.49x -2.17x -9.77x
EV / EBIT -35.3x -11x -2.53x -2.11x -1.5x -7.54x
EV / FCF -12.3x -23.3x -4.12x -3.7x -2.08x -10.3x
FCF Yield -8.16% -4.3% -24.3% -27% -48% -9.74%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1,596 -1,269 -1,842 -1,681 -660.2 -205.3
Distribution rate - - - - - -
Net sales 1 150.6 451.2 14,085 14,296 27,745 24,587
EBITDA 1 -25,164 -33,496 -48,051 -46,820 -16,752 -22,563
EBIT 1 -26,629 -36,087 -57,512 -55,092 -24,199 -29,234
Net income 1 -30,732 -34,117 -51,838 -47,466 -20,112 -6,428
Net Debt 1 -107,829 -70,338 -100,408 -59,819 -48,906 -17,862
Reference price 2 39,750.00 17,350.00 8,725.00 6,245.00 2,750.00 6,880.00
Nbr of stocks (in thousands) 26,376 27,022 28,183 28,216 30,984 34,649
Announcement Date 3/10/21 3/21/22 3/21/23 3/20/24 3/20/25 3/20/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 164M
29.71x5.27x16.33x1.11% 42.96B
-18.77x275.88x-16.99x-.--% 31.73B
22.03x2.54x10.97x-.--% 30.22B
38.83x3.84x24.59x-.--% 28.94B
28.09x7.25x18.65x0.42% 23.87B
27.88x4.48x20.38x-.--% 13.57B
22.34x1.93x8.51x1.19% 12.96B
-20.61x13.45x-20.03x-.--% 12.2B
Average 16.19x 39.33x 7.80x 0.34% 21.84B
Weighted average by Cap. 18.11x 48.82x 9.13x 0.37%

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. A314130 Stock
  4. Valuation Genome & Company
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!