Valuation JS Link, Inc.

Stocks

End-of-day quote Korea S.E. 2026-08-25			5-day change	1st Jan Change
34,400.00 ^KRW	+0.29%		-9.59%	+92.72%

07-29	JS Link, Inc. announced that it has received KRW 53.392992 billion in funding from Lynas Rare Earths Limited	CI
07-07	REalloys Inc. and JS Link Inc. Sign Non-Binding Strategic Letter of Intent to Develop Fully Integrated North American Rare Earth Magnet Platform	CI

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

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.($)
JS LINK, INC.	-	-	-	-	862M
LONZA GROUP AG	34.52x	6.15x	18.3x	0.93%	51.21B
REVOLUTION MEDICINES, INC.	-21.75x	300.18x	-21.99x	-.--%	45.35B
IQVIA HOLDINGS INC.	33.51x	3.25x	14.04x	-.--%	42.84B
BEONE MEDICINES AG	48.73x	5.66x	30.94x	-.--%	42.29B
CELLTRION, INC.	29.46x	8.52x	21.53x	0.39%	32.15B
MEDPACE HOLDINGS, INC.	35.26x	5.79x	26.29x	-.--%	17.31B
EUROFINS SCIENTIFIC SE	24.42x	2.12x	9.17x	1.1%	14.84B
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.	79.87x	4.18x	16.23x	-.--%	14.25B
Average	33.00x	41.98x	14.31x	0.3%	29.01B
Weighted average by Cap.	28.19x	56.76x	12.93x	0.29%