|
End-of-day quote
Korea S.E.
2026-09-15
|
5-day change | 1st Jan Change | ||
| 10,800.00 KRW | -3.49% |
|
-3.57% | -32.20% |
Company Valuation: HyVision System. Inc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 328,528 | 240,972 | 252,836 | 221,612 | 204,018 | 140,015 | - | - |
| Change | - | -26.65% | 4.92% | -12.35% | -7.94% | -31.37% | - | - |
| Enterprise Value (EV) 1 | 288.2 | 241 | 252.8 | 82.64 | 91.3 | 100.7 | 87.62 | 67.22 |
| Change | - | -16.38% | 4.92% | -67.31% | 10.47% | 10.31% | -13.01% | -23.28% |
| P/E | 7.59x | 10.3x | 5.55x | 5.62x | -11.8x | 8.93x | 4.35x | 4.24x |
| PBR | 1.83x | 1.24x | 1.08x | 0.85x | 0.81x | 0.61x | 0.52x | 0.49x |
| PEG | - | -0.2x | 0.1x | -0.5x | 0x | -0x | 0x | 1.57x |
| Capitalization / Revenue | 1.2x | 1.22x | 0.73x | 0.71x | 1.19x | 0.5x | 0.35x | 0.29x |
| EV / Revenue | 1.06x | 1.22x | 0.73x | 0.26x | 0.53x | 0.36x | 0.22x | 0.14x |
| EV / EBITDA | - | - | - | 2.38x | -3.19x | 5.3x | 1.77x | 1.12x |
| EV / EBIT | 6.6x | 9.63x | 4.3x | 2.67x | -2.83x | 6.18x | 1.86x | 1.15x |
| EV / FCF | - | - | - | 0.87x | -3.34x | -1.31x | 3.35x | 2.96x |
| FCF Yield | - | - | - | 114% | -30% | -76.6% | 29.8% | 33.8% |
| Dividend per Share 3 | - | - | - | 400 | 80 | 160 | 280 | 160 |
| Rate of return | - | - | - | 2.3% | 0.5% | 1.48% | 2.59% | 1.48% |
| EPS 3 | 3,134 | 1,763 | 3,483 | 3,096 | -1,350 | 1,210 | 2,482 | 2,549 |
| Distribution rate | - | - | - | 12.9% | -5.93% | 13.2% | 11.3% | 6.28% |
| Net sales 1 | 272.9 | 197.7 | 348.3 | 312 | 171.5 | 278.9 | 403.6 | 487.7 |
| EBITDA 1 | - | - | - | 34.69 | -28.59 | 19 | 49.4 | 60 |
| EBIT 1 | 43.65 | 25.02 | 58.79 | 30.94 | -32.3 | 16.3 | 47 | 58.4 |
| Net income 1 | 44.58 | 22.89 | 50.3 | 40.64 | -24.28 | 18.1 | 37 | 28 |
| Net Debt 1 | -40.36 | - | - | -139 | -112.7 | -39.3 | -52.4 | -72.8 |
| Reference price 3 | 23,800.00 | 18,200.00 | 19,320.00 | 17,410.00 | 15,930.00 | 10,800.00 | 10,800.00 | 10,800.00 |
| Nbr of stocks (in thousands) | 13,804 | 13,240 | 13,087 | 12,729 | 12,807 | 12,845 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/15/24 | 2/10/25 | 2/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.93x | 0.36x | 5.23x | 1.48% | 102M | |
| 36.71x | 7.43x | 21.75x | -.--% | 53.35B | |
| 24.55x | 3.69x | 13.17x | 0.43% | 15.65B | |
| 430.26x | - | - | - | 16.24B | |
| 36.5x | 8.31x | 27.09x | 0.58% | 9.95B | |
| 171.97x | 12.76x | 67.8x | -.--% | 8.05B | |
| 30.73x | 3.5x | 17.03x | 0.31% | 7.26B | |
| 44.81x | 5.08x | 20.53x | - | 6.74B | |
| 7.45x | - | - | 7.38% | 6.72B | |
| Average | 87.99x | 5.88x | 24.66x | 1.45% | 13.78B | |
| Weighted average by Cap. | 93.94x | 6.92x | 24.18x | 0.64% |
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
- Stock Market
- Stocks
- A126700 Stock
- Valuation HyVision System. Inc
Select your edition
All financial news and data tailored to specific country editions
