|
End-of-day quote
Korea S.E.
2026-10-06
|
5-day change | 1st Jan Change | ||
| 14,250.00 KRW | -0.77% |
|
+4.55% | +23.06% |
| 08-23 | Infinite Block announced that it has received funding from HFR, Inc., iM Bank, Suhyup Bank | CI |
| 07-02 | An undisclosed buyer completed the acquisition of K-R Ventures, Inc. from HFR, Inc.. | CI |
Company Valuation: HFR, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 427,634 | 499,040 | 228,222 | 232,816 | 150,089 | 184,696 | - | - |
| Change | - | 16.7% | -54.27% | 2.01% | -35.53% | 23.06% | - | - |
| Enterprise Value (EV) | 427,666 | 498,962 | 228,222 | 232,829 | 150,089 | 184,696 | 184,696 | 184,696 |
| Change | - | 16.67% | -54.26% | 2.02% | -35.54% | 23.06% | 0% | 0% |
| P/E | 38.2x | 7.4x | 125x | -12.5x | -483x | 3.85x | 1.93x | 1.66x |
| PBR | 4.63x | 2.78x | - | 1.49x | - | 0.95x | 0.64x | 0.46x |
| PEG | - | 0x | -1.3x | 0x | 4.9x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 2.09x | 1.36x | - | 1.48x | - | 1.22x | 0.88x | 0.59x |
| EV / Revenue | 0x | 0x | - | 0x | - | 1.22x | 0.88x | 0.59x |
| EV / EBITDA | 0x | 0x | - | -0x | - | 9.72x | 5.96x | 3.85x |
| EV / EBIT | 0x | 0x | - | -0x | - | 14x | 7.24x | 4.24x |
| EV / FCF | -0x | 0x | - | -0x | - | 15.4x | 13.2x | 16.8x |
| FCF Yield | -1.5% | 20.6% | - | -15% | - | 6.5% | 7.58% | 5.96% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 868 | 5,001 | 139 | -1,414 | -24 | 3,698 | 7,367 | 8,595 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 204.9 | 366.3 | - | 157.1 | - | 151.7 | 209.6 | 312.1 |
| EBITDA 1 | 27.11 | 96.11 | - | -13.79 | - | 19 | 31 | 48 |
| EBIT 1 | 21.54 | 90.19 | - | -20.24 | - | 13.2 | 25.5 | 43.6 |
| Net income 1 | 18.82 | 66.62 | 1.844 | -18.56 | -0.3088 | 8 | 16 | 18 |
| Net Debt | 32.05 | -78.14 | - | 12.85 | - | - | - | - |
| Reference price 2 | 33,200.00 | 37,000.00 | 17,390.00 | 17,740.00 | 11,580.00 | 14,250.00 | 14,250.00 | 14,250.00 |
| Nbr of stocks (in thousands) | 12,881 | 13,488 | 13,124 | 13,124 | 12,961 | 12,961 | - | - |
| Announcement Date | 3/10/22 | 3/9/23 | 3/21/24 | 3/19/25 | 3/19/26 | - | - | - |
1KRW in Billions2KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.88x | - | - | - | 139M | |
| 27.5x | 6.16x | 15.95x | 1.51% | 445B | |
| 54.26x | 19.39x | 38.9x | -.--% | 261B | |
| 19.23x | 0.78x | 14.05x | 2.36% | 172B | |
| 26.15x | 8.31x | 20.06x | 0.47% | 142B | |
| 50.76x | 15.19x | 33.54x | -.--% | 97.92B | |
| 32.95x | 6.42x | 18.62x | 1.06% | 75.36B | |
| 42.74x | 2.32x | 14.98x | 1.65% | 57.54B | |
| 67.19x | 8.68x | 38.41x | -.--% | 55.26B | |
| 28.51x | 6.45x | 21.51x | 1.45% | 55.06B | |
| Average | 35.32x | 8.19x | 24.00x | 0.95% | 136.15B | |
| Weighted average by Cap. | 35.71x | 8.85x | 23.05x | 1.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A230240 Stock
- Valuation HFR, Inc.
Select your edition
All financial news and data tailored to specific country editions
