Company Valuation: LS Networks Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 197,708 221,228 176,394 312,732 218,719 267,980
Change - 11.9% -20.27% 77.29% -30.06% 22.52%
Enterprise Value (EV) 1 668,030 677,219 638,720 771,234 1,295,712 -498,696
Change - 1.38% -5.68% 20.75% 68.01% -138.49%
P/E -8.02x 3.68x -73.6x 34x -4.94x -8.39x
PBR 0.4x 0.4x 0.32x 0.56x 0.4x 0.3x
PEG - -0x 1x -0x 0x 0.3x
Capitalization / Revenue 0.59x 0.57x 0.49x 0.82x 0.11x 0.1x
EV / Revenue 1.99x 1.73x 1.76x 2.03x 0.67x -0.19x
EV / EBITDA -38.1x 43.5x 38x 31x 5.14x -5.18x
EV / EBIT -19.7x 143x 97.5x 49.9x 5.82x -7.2x
EV / FCF 18.7x -236x 1,636x -36.7x 2.11x -0.53x
FCF Yield 5.36% -0.42% 0.06% -2.72% 47.4% -189%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -335.6 817.4 -32.61 125 -562 -405.3
Distribution rate - - - - - -
Net sales 1 334,865 390,471 362,911 379,632 1,933,814 2,615,245
EBITDA 1 -17,518 15,586 16,791 24,847 251,916 96,346
EBIT 1 -33,974 4,731 6,550 15,461 222,456 69,275
Net income 1 -24,669 60,088 -2,397 10,705 -43,958 -31,944
Net Debt 1 470,321 455,991 462,326 458,501 1,076,993 -766,676
Reference price 2 2,690.00 3,010.00 2,400.00 4,255.00 2,775.00 3,400.00
Nbr of stocks (in thousands) 73,498 73,498 73,498 73,498 78,818 78,818
Announcement Date 3/17/21 3/16/22 3/16/23 3/20/24 3/19/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 166M
20.4x3.09x10.34x2.85% 262B
20.95x2.75x13.93x1% 23.08B
20.55x3.94x9.72x2.77% 15.4B
10.83x1.05x5.06x-.--% 13.58B
20.93x2.32x9.12x1.78% 10.55B
14.56x1.46x9.56x2.66% 8.63B
11.05x1.45x6.29x7.16% 6.93B
13.57x0.89x8.54x2.46% 5.79B
Average 16.60x 2.12x 9.07x 2.58% 38.42B
Weighted average by Cap. 19.63x 2.89x 10.18x 2.65%

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. A000680 Stock
  4. Valuation LS Networks Corporation Limited