Company Valuation: JT Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 129,909 106,335 67,098 77,990 32,855 41,355
Change - -18.15% -36.9% 16.23% -57.87% 25.87%
Enterprise Value (EV) 1 122,811 82,516 40,625 57,583 1,859 8,676
Change - -32.81% -50.77% 41.74% -96.77% 366.67%
P/E 25.4x 7.77x 6.15x 14.4x 7.9x -163x
PBR 4.06x 2.31x 1.14x 1.3x 0.51x 0.65x
PEG - 0x -0.3x -0.3x -0.3x 2x
Capitalization / Revenue 2.91x 1.62x 0.82x 1.65x 0.66x 1.08x
EV / Revenue 2.75x 1.26x 0.5x 1.22x 0.04x 0.23x
EV / EBITDA 19.1x 6.52x 2.54x 13.6x 0.94x -10.5x
EV / EBIT 23.6x 7.22x 2.69x 19.6x 2.78x -4.15x
EV / FCF 116x 7.43x 20.1x -5.3x 0.15x -12.7x
FCF Yield 0.87% 13.5% 4.98% -18.9% 653% -7.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 510 1,365 1,108 594 455 -27.8
Distribution rate - - - - - -
Net sales 1 44,609 65,645 81,859 47,160 49,506 38,379
EBITDA 1 6,429 12,665 16,020 4,229 1,976 -825.9
EBIT 1 5,209 11,423 15,082 2,940 667.8 -2,089
Net income 1 5,204 13,912 15,040 5,492 4,181 -254.1
Net Debt 1 -7,098 -23,818 -26,473 -20,406 -30,996 -32,678
Reference price 2 12,950.00 10,600.00 6,810.00 8,550.00 3,595.00 4,525.00
Nbr of stocks (in thousands) 10,032 10,032 9,853 9,122 9,139 9,139
Announcement Date 3/19/21 3/17/22 3/16/23 3/19/24 3/20/25 3/19/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 25.18M
61.25x21.38x47x0.36% 286B
42.59x14.48x30.04x0.31% 136B
53.5x12.67x37.71x0.14% 58.51B
52.77x21x41.43x1.08% 35.92B
92.43x25.93x79.53x0.13% 27.21B
66.16x3.56x17.54x0.12% 15.64B
29.83x7.95x14.97x2.18% 10.8B
94.48x37.8x90.81x0.26% 10.65B
72.67x3.4x18.28x0.37% 8.68B
Average 62.85x 16.46x 41.92x 0.55% 58.92B
Weighted average by Cap. 57.42x 18.42x 42.32x 0.39%

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. A089790 Stock
  4. Valuation JT Corporation