Company Valuation: Mobase Electronics Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 122,125 125,303 89,102 153,355 98,918 101,389
Change - 2.6% -28.89% 72.11% -35.5% 2.5%
Enterprise Value (EV) 1 345,329 350,844 287,776 375,960 336,079 318,703
Change - 1.6% -17.98% 30.64% -10.61% -5.17%
P/E -6.76x 15x 10.7x 16.5x 6.25x 5.09x
PBR 0.85x 0.74x 0.48x 0.75x 0.45x 0.42x
PEG - -0x -1x 1.4x 0.1x 0.2x
Capitalization / Revenue 0.15x 0.16x 0.1x 0.16x 0.1x 0.1x
EV / Revenue 0.44x 0.46x 0.31x 0.4x 0.35x 0.31x
EV / EBITDA 10.2x 6.8x 3.7x 6.37x 5.32x 4.61x
EV / EBIT -564x 22.6x 6.55x 13.5x 10.4x 8.71x
EV / FCF 18.1x -17x 14.7x -15.4x -11.3x -24.9x
FCF Yield 5.51% -5.88% 6.8% -6.51% -8.83% -4.02%
Dividend per Share 2 - - 10 - - 40
Rate of return - - 0.82% - - 2.87%
EPS 2 -332.9 127.6 114.2 127.5 217.7 274
Distribution rate - - 8.76% - - 14.6%
Net sales 1 788,508 764,573 922,209 939,353 971,549 1,044,089
EBITDA 1 33,738 51,602 77,804 58,980 63,162 69,157
EBIT 1 -612.4 15,536 43,912 27,749 32,329 36,589
Net income 1 -17,294 8,616 8,020 9,274 15,824 19,918
Net Debt 1 223,205 225,541 198,674 222,605 237,161 217,314
Reference price 2 2,250.00 1,910.00 1,220.00 2,110.00 1,361.00 1,395.00
Nbr of stocks (in thousands) 54,278 65,604 73,034 72,680 72,680 72,680
Announcement Date 3/29/21 5/10/22 3/29/23 3/20/24 3/17/25 3/18/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 114M
18.68x2.04x11.17x1.57% 73.15B
15.99x1.11x8.51x2.33% 36.7B
11.64x0.55x4.81x4.07% 28.66B
12.64x0.53x3.79x4.64% 27.76B
7.69x0.45x5.77x1.97% 23.16B
15.72x2.67x9.47x3.85% 19.99B
29.72x1.18x12.49x0.62% 17.79B
10.26x0.48x4.72x3.11% 16.92B
20.33x0.85x10.38x3.5% 16.74B
Average 15.85x 1.09x 7.90x 2.85% 26.1B
Weighted average by Cap. 15.99x 1.25x 8.32x 2.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mobase Electronics Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Mobase Electronics Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mobase Electronics Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mobase Electronics Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. A012860 Stock
  4. Valuation Mobase Electronics Co.,Ltd.