Company Valuation: N2Tech Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 180,730 119,150 65,840 64,320 45,055 56,939
Change - -34.07% -44.74% -2.31% -29.95% 26.37%
Enterprise Value (EV) 1 201,908 108,612 41,255 37,209 14,345 49,077
Change - -46.21% -62.02% -9.81% -61.45% 242.11%
P/E -6.15x -2.72x -49.1x 5.94x -1.76x 2.5x
PBR 3.98x 1.98x 0.75x 0.58x 0.52x 0.45x
PEG - 0.2x 0.5x -0x 0x -0x
Capitalization / Revenue 3.14x 2.67x 1.54x 1.87x 3.31x 1.98x
EV / Revenue 3.51x 2.43x 0.96x 1.08x 1.05x 1.71x
EV / EBITDA 47.3x -35.1x -16.3x -35.4x -4.82x 4.97x
EV / EBIT 121x -14.8x -10.7x -19.4x -4.07x 5.2x
EV / FCF -731x -5.8x 18.8x -20.5x 5.99x -1.59x
FCF Yield -0.14% -17.3% 5.32% -4.88% 16.7% -63.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3,685 -3,058 -73.16 522.9 -1,235 660
Distribution rate - - - - - -
Net sales 1 57,475 44,629 42,811 34,306 13,614 28,764
EBITDA 1 4,267 -3,098 -2,531 -1,051 -2,975 9,874
EBIT 1 1,670 -7,331 -3,868 -1,919 -3,522 9,439
Net income 1 -19,532 -33,370 1,533 10,738 -25,570 18,963
Net Debt 1 21,177 -10,538 -24,585 -27,112 -30,710 -7,861
Reference price 2 22,650.00 8,325.00 3,595.00 3,105.00 2,175.00 1,650.00
Nbr of stocks (in thousands) 7,979 14,312 18,314 20,715 20,715 34,508
Announcement Date 9/28/20 9/17/21 3/1/23 3/21/24 3/21/25 3/19/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.31M
49.07x15.01x38.12x0.56% 690B
62.42x18.84x50.39x0.3% 438B
45.74x10.08x31.59x1.08% 205B
39.6x4.08x18.54x1.31% 92.57B
148.44x45.75x118.1x0.25% 28.95B
52.6x16.88x35.06x0.72% 24.63B
56.29x7.28x25.77x0.28% 22.17B
29.29x4.43x18.7x1.03% 21.25B
33.71x2.46x13.41x0.48% 17.47B
Average 57.46x 13.87x 38.85x 0.67% 154.07B
Weighted average by Cap. 53.44x 14.99x 40.29x 0.6%

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. A227950 Stock
  4. Valuation N2Tech Co.,Ltd