Company Valuation: JOYCITY Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 700,280 276,807 190,027 105,694 143,652 83,605 -
Change - -60.47% -31.35% -44.38% 35.91% -41.8% -
Enterprise Value (EV) 1 690.2 318.2 279.4 196.4 143.7 142.1 116.4
Change - -53.9% -12.2% -29.7% -26.86% -1.08% -18.09%
P/E Ratio 69.3x 86x 34x -19.1x -15.6x 3.81x 3.48x
PBR 4.76x 2.8x 1.77x 1.11x - 0.76x 0.62x
PEG - -1.3x 0.5x 0x -0.2x -0x 0.36x
Capitalization / Revenue 3.48x 1.68x 1.27x 0.74x - 0.49x 0.47x
EV / Revenue 3.43x 1.94x 1.86x 1.37x - 0.83x 0.66x
EV / EBITDA 26.5x 31.2x 9.44x 12.3x - 4.78x 3.63x
EV / EBIT 31.3x 42x 10.9x 16.5x - 5.38x 3.99x
EV / FCF 22.7x 69.4x 41.3x 49.2x - 4.92x 3.97x
FCF Yield 4.4% 1.44% 2.42% 2.03% - 20.3% 25.2%
Dividend per Share 3 - - - - - - -
Rate of return - - - - - - -
EPS 3 148 47 80 -79 -132 314 344
Distribution rate - - - - - - -
Net sales 1 201.5 164.3 150.1 142.9 - 170.3 177.2
EBITDA 1 26.08 10.19 29.59 16.03 - 29.7 32.1
EBIT 1 22.02 7.584 25.7 11.92 - 26.4 29.2
Net income 1 7.037 4.153 7.509 -3.291 -9.231 22 24.1
Net Debt 1 -10.1 41.38 89.36 90.72 - 58.5 32.8
Reference price 3 10,250.00 4,040.00 2,720.00 1,512.00 2,055.00 1,196.00 1,196.00
Nbr of stocks (in thousands) 68,320 68,517 69,863 69,903 69,903 69,903 -
Announcement Date 1/24/22 1/27/23 1/19/24 1/20/25 3/18/26 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.77x0.83x4.76x - 54.13M
-51.98x1.42x7.59x-.--% 8.83B
10.56x3.91x7.29x3.47% 6.61B
31.09x4.92x24.37x-.--% 3.62B
11.22x1.27x6.3x1.46% 2.06B
11.43x1.1x4.42x2.21% 1.69B
21.26x1.39x5.91x - 1.56B
11.55x - - - 1.11B
110.41x5.34x40.3x - 1.09B
Average 17.70x 2.52x 12.62x 1.43% 2.96B
Weighted average by Cap. -2.55x 2.69x 10.87x 1.3%

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. A067000 Stock
  4. Valuation JOYCITY Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!