Company Valuation: Mason Capital Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 63,379 76,953 51,286 48,851 38,807 43,710
Change - 21.42% -33.35% -4.75% -20.56% 12.63%
Enterprise Value (EV) 1 59,306 60,932 37,772 29,375 28,060 9,303
Change - 2.74% -38.01% -22.23% -4.48% -66.85%
P/E 31.1x -45.3x -13.4x 10.7x -4.05x -1.17x
PBR 1.93x 1.36x 0.95x 0.81x 0.76x 0.56x
PEG - 0x -0x -0x 0x -0x
Capitalization / Revenue 12x 28.7x 18.6x 2.87x 3.31x 2.13x
EV / Revenue 11.2x 22.7x 13.7x 1.72x 2.39x 0.45x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 205.6 -112.4 -252.1 300 -630 -1,759
Distribution rate - - - - - -
Net sales 1 5,274 2,681 2,751 17,031 11,718 20,520
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 2,040 -1,664 -3,835 4,606 -9,514 -3,510
Net Debt 1 -4,073 -16,021 -13,514 -19,476 -10,747 -34,407
Reference price 2 6,390.00 5,090.00 3,370.00 3,210.00 2,550.00 2,060.00
Nbr of stocks (in thousands) 9,918 15,118 15,218 15,218 15,218 21,218
Announcement Date 6/16/21 6/21/22 6/15/23 6/18/24 6/13/25 6/17/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.67M
155x - - -.--% 35.58B
1690.69x - - -.--% 18.14B
6.29x - - 4.71% 12.9B
12.1x4.36x46.53x3.82% 12.41B
12.48x - - 3.95% 11.74B
5.26x - - 6.04% 9.3B
20.78x15.33x - 1.14% 8.47B
15.79x - - 2.56% 7.87B
Average 239.80x 9.84x 46.53x 2.78% 12.94B
Weighted average by Cap. 317.02x 8.81x 46.53x 2.07%

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. A021880 Stock
  4. Valuation Mason Capital Corporation