Valuation HS Ad Inc.

Stocks

End-of-day quote Korea S.E. 2026-09-14			5-day change	1st Jan Change
6,280.00 ^KRW	+1.95%		-4.56%	-28.31%

02-04	HS Ad Inc Q4 operating profit 31.3 billion won, up 34% from year earlier	RE
11-03	Hs Ad Inc Q3 operating profit 5.2 billion won, down 31.3% from year earlier	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	92,384	114,264	95,625	100,974	102,756	141,979
Change	-	23.68%	-16.31%	5.59%	1.77%	38.17%
Enterprise Value (EV) ¹	3,899	51,436	34,022	-4,194	28,937	103,870
Change	-	1,219.38%	-33.86%	-112.33%	789.94%	258.95%
P/E	10.2x	6.6x	5.48x	6.23x	4.53x	8.17x
PBR	0.64x	0.71x	0.54x	0.55x	0.51x	0.67x
PEG	-	0.1x	5.9x	-0.87x	0.1x	-0.3x
Capitalization / Revenue	0.25x	0.25x	0.18x	0.18x	0.19x	0.29x
EV / Revenue	0.01x	0.11x	0.06x	-0.01x	0.05x	0.21x
EV / EBITDA	0.11x	1.63x	0.94x	-0.11x	0.7x	2.52x
EV / EBIT	0.15x	2.31x	1.38x	-0.16x	0.98x	3.78x
EV / FCF	0.28x	-3.99x	3.44x	-0.08x	-1.87x	-5.22x
FCF Yield	363%	-25%	29%	-1,190%	-53.6%	-19.2%
Dividend per Share ²	300	350	400	450	550	-
Rate of return	5.26%	4.96%	6.78%	7.22%	8.68%	-
EPS ²	557.7	1,067	1,077	999.8	1,400	1,072
Distribution rate	53.8%	32.8%	37.1%	45%	39.3%	-
Net sales ¹	375,617	458,498	530,448	548,334	554,730	483,851
EBITDA ¹	33,924	31,463	36,351	36,820	41,569	41,226
EBIT ¹	25,671	22,248	24,739	26,444	29,562	27,495
Net income ¹	9,040	17,301	17,462	16,204	22,691	17,381
Net Debt ¹	-88,485	-62,828	-61,603	-105,168	-73,819	-38,109
Reference price ²	5,700.00	7,050.00	5,900.00	6,230.00	6,340.00	8,760.00
Nbr of stocks (in thousands)	16,208	16,208	16,208	16,208	16,208	16,208
Announcement Date	3/11/21	3/17/22	3/16/23	3/14/24	3/11/25	3/12/26

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.($)
HS AD INC.	-	-	-	-	74.48M
PUBLICIS GROUPE S.A.	13.81x	1.52x	6.88x	4.06%	28.06B
OMNICOM GROUP., INC.	9.16x	1.03x	5.77x	4.34%	21.68B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.96x	5.21x	9.06x	7.15%	10.23B
JCDECAUX SE	16.22x	1.33x	4.18x	2.86%	6.01B
WPP PLC	41.05x	0.7x	4.18x	4.1%	5.35B
NIQ GLOBAL INTELLIGENCE PLC	-55.46x	1.81x	7.62x	0%	5.26B
CYBERAGENT, INC.	14.43x	0.48x	4.83x	1.64%	4.07B
MAGNITE, INC.	35.04x	4.56x	12.35x	-.--%	3.41B
Average	10.78x	2.08x	6.86x	3.02%	9.35B
Weighted average by Cap.	10.85x	1.87x	6.66x	3.89%