Company Valuation: Joosung Corperation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 53,868 71,907 150,877 150,877 150,877 41,817
Change - 33.49% 109.82% 0% 0% -72.28%
Enterprise Value (EV) 1 61,983 76,055 142,986 135,564 133,405 32,038
Change - 22.7% 88% -5.19% -1.59% -75.98%
P/E -5.26x -37.6x -10.3x -110x 47.1x 20.5x
PBR 7.61x 7.48x 10.2x 9.72x 8.06x 1.44x
PEG - 0.4x -0x 1.2x -0x -0.4x
Capitalization / Revenue 2.63x 1.76x 5.24x 6.3x 2.19x 0.49x
EV / Revenue 3.03x 1.86x 4.97x 5.66x 1.94x 0.38x
EV / EBITDA -13.3x -230x -41.4x -317x 30.9x 8.47x
EV / EBIT -11.2x -40.3x -28x -89.7x 36x 10.5x
EV / FCF -5.25x 79x -50.9x -123x -380x -4.95x
FCF Yield -19% 1.27% -1.96% -0.81% -0.26% -20.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -779 -109.1 -399.8 -37.15 87 38.63
Distribution rate - - - - - -
Net sales 1 20,471 40,868 28,771 23,947 68,846 85,403
EBITDA 1 -4,671 -331 -3,452 -427.1 4,319 3,785
EBIT 1 -5,558 -1,889 -5,108 -1,511 3,709 3,039
Net income 1 -6,671 -1,632 -9,903 -1,377 4,603 2,040
Net Debt 1 8,115 4,148 -7,891 -15,313 -17,472 -9,779
Reference price 2 4,100.00 4,100.00 4,100.00 4,100.00 4,100.00 792.00
Nbr of stocks (in thousands) 13,139 17,538 36,799 36,799 36,799 52,799
Announcement Date 3/15/21 3/21/22 3/20/23 3/20/24 3/18/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 46.72M
23.28x2.58x16.31x1.49% 32.94B
-1221x - - - 6.16B
117.47x2.93x17.84x-.--% 3.8B
20.63x - - - 2.94B
11.71x0.58x7.24x5.6% 1.15B
19.91x7.51x17.27x4.25% 1.09B
11.93x0.28x7.2x3.05% 758M
Average -145.15x 2.77x 13.17x 2.88% 6.11B
Weighted average by Cap. -127.11x 2.65x 16.04x 1.57%

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. A109070 Stock
  4. Valuation Joosung Corperation