|
End-of-day quote
Korea S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 29,500.00 KRW | -1.01% |
|
+0.85% | +34.40% |
| 04-27 | Tranche Update on MAKUS Inc.'s Equity Buyback Plan announced on January 29, 2026. | CI |
| 04-27 | Tranche Update on MAKUS Inc.'s Equity Buyback Plan announced on January 29, 2026. | CI |
Company Valuation: MAKUS Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 96,586 | 95,022 | 80,573 | 190,750 | 248,654 | - | - |
| Change | - | -1.62% | - | 136.74% | 30.36% | - | - |
| Enterprise Value (EV) 1 | 96.59 | 55.43 | 60.69 | 115.1 | 149.1 | 128.2 | 104.8 |
| Change | - | -42.61% | - | 89.56% | 29.55% | -14.02% | -18.26% |
| P/E | 3.87x | 4.26x | 4.15x | 8.43x | 10.7x | 8.03x | 7.28x |
| PBR | 1.63x | 1.37x | 1.17x | 2.47x | 2.41x | 1.72x | 1.47x |
| PEG | - | -0.4x | - | 0.3x | 1.87x | 0.2x | 0.7x |
| Capitalization / Revenue | 0.69x | 0.49x | 0.4x | 0.84x | 0.96x | 0.87x | 0.8x |
| EV / Revenue | 0.69x | 0.29x | 0.3x | 0.51x | 0.58x | 0.45x | 0.34x |
| EV / EBITDA | 3.68x | 1.75x | 2.23x | 3.91x | 3.93x | 2.99x | 2.2x |
| EV / EBIT | 3.71x | 1.8x | 2.26x | 3.95x | 3.97x | 3.03x | 2.22x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 3 | 120 | 120 | 200 | 1,200 | 1,300 | 1,400 | 1,500 |
| Rate of return | 1.49% | 1.52% | 2.43% | 5.47% | 4.41% | 4.75% | 5.08% |
| EPS 3 | 2,076 | 1,854 | 1,983 | 2,604 | 2,753 | 3,675 | 4,050 |
| Distribution rate | 5.78% | 6.47% | 10.1% | 46.1% | 47.2% | 38.1% | 37% |
| Net sales 1 | 140.7 | 193.8 | 199.6 | 227.2 | 257.7 | 285.1 | 312.6 |
| EBITDA 1 | 26.28 | 31.75 | 27.22 | 29.46 | 37.9 | 42.8 | 47.6 |
| EBIT 1 | 26.02 | 30.86 | 26.89 | 29.1 | 37.5 | 42.3 | 47.1 |
| Net income 1 | 24.96 | 21.8 | 20.04 | 23.05 | 33.5 | 37.4 | 41.2 |
| Net Debt 1 | - | -39.59 | -19.88 | -75.7 | -99.6 | -120.5 | -143.9 |
| Reference price 3 | 8,030.00 | 7,900.00 | 8,230.00 | 21,950.00 | 29,500.00 | 29,500.00 | 29,500.00 |
| Nbr of stocks (in thousands) | 12,028 | 12,028 | 9,790 | 8,690 | 8,429 | - | - |
| Announcement Date | 3/17/22 | 2/9/23 | 3/20/25 | 3/18/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.72x | 0.58x | 3.93x | 4.41% | 185M | |
| 23.43x | 13.34x | 20.12x | 0.32% | 5,649B | |
| 23.23x | 11.42x | 15.48x | 1.08% | 2,035B | |
| 38.4x | 16.23x | 23.84x | 0.73% | 1,695B | |
| 14.63x | 8.98x | 10.8x | 0.05% | 1,214B | |
| 110.52x | 20.07x | 76.37x | -.--% | 1,035B | |
| 5.22x | 3.39x | 4.09x | 0.19% | 996B | |
| -51.7x | 10.3x | 28.67x | -.--% | 627B | |
| 243.9x | 53.58x | 109.14x | -.--% | 328B | |
| Average | 46.48x | 15.32x | 32.49x | 0.75% | 1,509B | |
| Weighted average by Cap. | 31.65x | 13.64x | 24.71x | 0.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A093520 Stock
- Valuation MAKUS Inc.
Select your edition
All financial news and data tailored to specific country editions
