|
End-of-day quote
Korea S.E.
2026-09-29
|
5-day change | 1st Jan Change | ||
| 8,010.00 KRW | -4.53% |
|
+6.66% | +135.94% |
| 09-29 | Tranche Update on KidariStudio, Inc.'s Equity Buyback Plan announced on June 24, 2026. | CI |
| 06-24 | KidariStudio, Inc. authorizes a Buyback Plan. | CI |
Company Valuation: KidariStudio, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 181,905 | 530,078 | 334,892 | 201,966 | 124,532 | 125,830 |
| Change | - | 191.4% | -36.82% | -39.69% | -38.34% | 1.04% |
| Enterprise Value (EV) 1 | 180,707 | 513,402 | 306,098 | 187,078 | 95,318 | 100,643 |
| Change | - | 184.11% | -40.38% | -38.88% | -49.05% | 5.59% |
| P/E | 3,277x | 139x | -117x | -5.84x | -16.4x | 19x |
| PBR | 6.69x | 2.48x | 1.25x | 0.97x | 0.62x | 0.62x |
| PEG | - | 0x | 1x | -0x | 0.2x | -0x |
| Capitalization / Revenue | 4x | 4.45x | 1.98x | 1.18x | 0.61x | 0.58x |
| EV / Revenue | 3.97x | 4.31x | 1.81x | 1.09x | 0.46x | 0.46x |
| EV / EBITDA | 29.2x | 41.7x | 27.5x | 37.9x | 7.05x | 5.03x |
| EV / EBIT | 39.4x | 74.2x | 71.8x | -28.2x | -35.4x | 9.59x |
| EV / FCF | 32.5x | 52.9x | -169x | -75.8x | 2.06x | 11.6x |
| FCF Yield | 3.08% | 1.89% | -0.59% | -1.32% | 48.5% | 8.6% |
| Dividend per Share 2 | - | - | 50 | - | - | - |
| Rate of return | - | - | 0.55% | - | - | - |
| EPS 2 | 3 | 114 | -78 | -934.3 | -205.3 | 178.9 |
| Distribution rate | - | - | -64.1% | - | - | - |
| Net sales 1 | 45,507 | 119,118 | 169,434 | 171,042 | 205,213 | 217,475 |
| EBITDA 1 | 6,196 | 12,302 | 11,133 | 4,940 | 13,526 | 19,990 |
| EBIT 1 | 4,586 | 6,922 | 4,262 | -6,628 | -2,692 | 10,496 |
| Net income 1 | 53.15 | 3,548 | -2,824 | -34,547 | -7,603 | 6,630 |
| Net Debt 1 | -1,198 | -16,676 | -28,794 | -14,889 | -29,214 | -25,186 |
| Reference price 2 | 9,830.00 | 15,900.00 | 9,150.00 | 5,460.00 | 3,360.00 | 3,395.00 |
| Nbr of stocks (in thousands) | 18,505 | 33,338 | 36,600 | 36,990 | 37,063 | 37,063 |
| Announcement Date | 3/18/21 | 3/17/22 | 3/16/23 | 3/18/24 | 3/19/25 | 3/17/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 214M | |
| 15.2x | 4.05x | 9.39x | 1.34% | 495B | |
| 19.32x | 5.72x | 17.19x | -.--% | 293B | |
| 21.35x | 2.44x | 12.42x | -.--% | 142B | |
| 2.96x | 79.76x | 2.22x | 0.14% | 109B | |
| 35.88x | 4.18x | 27.3x | -.--% | 101B | |
| 29.37x | 5.7x | 16.02x | -.--% | 92.54B | |
| 10.12x | 7.27x | 87.32x | 0.68% | 86.35B | |
| 68.99x | 4.06x | 19.32x | -.--% | 81.07B | |
| 7.57x | 2.88x | 59.75x | 0.79% | 32.4B | |
| Average | 23.42x | 12.90x | 27.88x | 0.33% | 143.25B | |
| Weighted average by Cap. | 20.67x | 10.26x | 18.84x | 0.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A020120 Stock
- Valuation KidariStudio, Inc.
Select your edition
All financial news and data tailored to specific country editions
