Company Valuation: Global Standard Technology, Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 331,856 176,449 248,295 297,822 515,721 885,597 - -
Change - -46.83% 40.72% 19.95% 73.16% 71.72% - -
Enterprise Value (EV) 1 284.9 115.5 163.6 297.8 515.7 769.1 754 722.5
Change - -59.45% 41.62% 82.04% 73.16% 49.13% -1.96% -4.18%
P/E 9.01x 3.83x 7x 6.75x 11.4x 14.1x 11.5x 9.74x
PBR 2.27x 0.94x 1.14x - - 2.6x 2.22x 1.89x
PEG - 0.2x -0.3x 0.3x 5.23x 0.4x 0.5x 0.5x
Capitalization / Revenue 1.09x 0.56x 0.89x 0.86x 1.49x 1.99x 1.62x 1.41x
EV / Revenue 0.94x 0.37x 0.59x 0.86x 1.49x 1.72x 1.38x 1.15x
EV / EBITDA 5.72x 1.94x 3.54x 4.69x - 8.88x 6.99x 5.7x
EV / EBIT 6.14x 2.05x 3.85x 5.04x 8.72x 9.77x 7.6x 6.12x
EV / FCF 20.5x 4.61x 6.07x - - 32.5x 21.5x 13.2x
FCF Yield 4.88% 21.7% 16.5% - - 3.08% 4.64% 7.58%
Dividend per Share 3 150 150 250 - - 880 1,070 1,260
Rate of return 0.8% 1.53% 1.81% - - 1.78% 2.17% 2.56%
EPS 3 2,088 2,557 1,968 2,479 2,533 3,505 4,285 5,064
Distribution rate 7.18% 5.87% 12.7% - - 25.1% 25% 24.9%
Net sales 1 304.5 312.8 279.2 346.2 347.2 446 545 630
EBITDA 1 49.81 59.7 46.22 63.51 - 86.6 107.8 126.8
EBIT 1 46.41 56.32 42.54 59.08 59.17 78.7 99.2 118.1
Net income 1 37.75 46.64 35.68 45.37 45.28 64.6 79 93.3
Net Debt 1 -46.97 -60.93 -84.69 - - -116.5 -131.6 -163.1
Reference price 3 18,825.00 9,800.00 13,775.00 16,740.00 28,850.00 49,300.00 49,300.00 49,300.00
Nbr of stocks (in thousands) 17,628 18,005 18,025 17,791 17,876 17,963 - -
Announcement Date 2/14/22 3/13/23 3/20/24 3/18/25 3/18/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.07x1.72x8.88x - 627M
41.29x13.73x31.73x0.57% 702B
35.35x11.79x29.19x0.35% 416B
35.37x7.83x24.43x1.36% 169B
33.05x3.57x16.44x1.6% 84.66B
59.22x7.74x27.02x0.25% 24.72B
45.16x14.59x30.28x0.83% 21.87B
23.01x3.36x14.37x1.32% 16.97B
55.62x10.39x32.12x - 16.28B
23.13x2.06x10.12x0.57% 14.66B
Average 36.53x 7.68x 22.46x 0.86% 146.7B
Weighted average by Cap. 38.56x 11.55x 28.76x 0.67%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. A083450 Stock
  4. Valuation Global Standard Technology, Limited