Company Valuation: JS Link, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 157,216 77,460 64,358 54,471 127,708 569,108
Change - -50.73% -16.92% -15.36% 134.45% 345.63%
Enterprise Value (EV) 1 122,781 55,547 59,660 52,226 142,101 571,989
Change - -54.76% 7.41% -12.46% 172.09% 302.52%
P/E -9.54x -15.2x -8.18x -9.01x -10.5x -29.7x
PBR 4.06x 2.36x 2.31x 2.07x 5.1x 8.31x
PEG - 0.2x -0.2x 0.3x -0.2x -2.7x
Capitalization / Revenue 10.3x 3.37x 3.79x 2.48x 8.03x 29.5x
EV / Revenue 8.03x 2.42x 3.51x 2.38x 8.93x 29.6x
EV / EBITDA -31.8x -13.1x -17.4x -19.3x -19x -45.6x
EV / EBIT -20.4x -9.38x -11.2x -12.3x -15.6x -37.4x
EV / FCF 233x -5.56x -19.9x -8.89x -6.72x -10.4x
FCF Yield 0.43% -18% -5.03% -11.2% -14.9% -9.57%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1,005 -311.1 -460 -323.4 -542.3 -601.4
Distribution rate - - - - - -
Net sales 1 15,286 22,992 16,981 21,949 15,908 19,316
EBITDA 1 -3,867 -4,230 -3,438 -2,707 -7,467 -12,543
EBIT 1 -6,004 -5,920 -5,330 -4,235 -9,100 -15,308
Net income 1 -13,067 -5,100 -7,782 -5,596 -10,802 -16,445
Net Debt 1 -34,435 -21,913 -4,697 -2,245 14,392 2,881
Reference price 2 9,590.00 4,725.00 3,765.00 2,915.00 5,680.00 17,850.00
Nbr of stocks (in thousands) 16,394 16,394 17,094 18,687 22,484 31,883
Announcement Date 3/23/21 3/21/22 3/30/23 3/20/24 3/18/25 3/23/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 722M
21.73x7.76x15.59x1.37% 74.68B
30.5x8.78x27.34x0.04% 58.7B
33.66x6.05x18.11x0.96% 48.36B
-20.81x215.3x-22.29x-.--% 43.05B
33.24x3.23x13.97x-.--% 42.48B
48.26x5.5x30.21x-.--% 41.39B
27.77x7.89x20.51x0.41% 31.29B
-14.93x5.54x-6.96x-.--% 23.93B
-61.76x11.97x-60.92x-.--% 22.22B
Average 10.85x 30.22x 3.95x 0.31% 38.68B
Weighted average by Cap. 17.34x 30.22x 9.46x 0.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - JS Link, Inc.

Historical PBR trend

Valuation ratios - PBR - JS Link, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - JS Link, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - JS Link, Inc.

  1. Stock Market
  2. Stocks
  3. A127120 Stock
  4. Valuation JS Link, Inc.