Valuation N2Tech Co.,Ltd

Stocks

End-of-day quote Korea S.E. 2026-10-27			5-day change	1st Jan Change
1,288.00 ^KRW	+4.97%		+0.16%	-21.94%

09-22	Aprogen Medicines Inc. announced that it has received KRW 20 billion in funding from N2Tech Co.,Ltd, APTOCROM Inc., Aprogen Pharma Inc.	CI
09-20	N2Tech Co.,Ltd announced that it has received KRW 10 billion in funding from Ocean In W Co.,Ltd.	CI

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	659.9
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
N2TECH CO.,LTD	-	-	-	-	31.9M
ASML HOLDING N.V.	34.45x	12.03x	27.46x	0.65%	614B
APPLIED MATERIALS, INC.	29.41x	8.9x	25.82x	0.51%	308B
LAM RESEARCH CORPORATION	24.82x	8.2x	19.71x	0.53%	297B
KLA CORPORATION	27.73x	10.88x	22.52x	0.64%	195B
ADVANTEST CORPORATION	33.06x	12.45x	24.14x	0.29%	143B
TOKYO ELECTRON LIMITED	26.41x	5.95x	18.13x	1.84%	131B
ASE TECHNOLOGY HOLDING CO., LTD.	34.05x	3.75x	17.04x	1.54%	88.24B
NAURA TECHNOLOGY GROUP CO., LTD.	50.07x	7.43x	39.57x	0.18%	56.23B
TERADYNE, INC.	34.31x	9.21x	25.94x	0.17%	48.31B
Average	32.70x	8.76x	24.48x	0.71%	188.02B
Weighted average by Cap.	31.19x	9.80x	24.39x	0.68%