Valuation NAU IB Capital

Stocks

End-of-day quote Korea S.E. 2026-09-11			5-day change	1st Jan Change
1,406.00 ^KRW	-0.64%		-2.77%	-9.29%

04-29	Daedong Korea Ginseng Co., Ltd. announced that it has received KRW 3 billion in funding from Nau IB Capital, Investment Arm	CI
04-28	Namu Tech Co.,Ltd. announced that it has received KRW 6 billion in funding from Nau IB Capital, Investment Arm	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	68,595	96,710	120,430	105,659	109,981	146,831
Change	-	40.99%	24.53%	-12.27%	4.09%	33.51%
Enterprise Value (EV) ¹	43,406	55,899	77,957	69,781	79,113	134,707
Change	-	28.78%	39.46%	-10.49%	13.37%	70.27%
P/E	8.99x	7.73x	14.6x	56.2x	13.8x	25.4x
PBR	0.89x	1.1x	1.28x	1.12x	1.09x	1.41x
PEG	-	0.1x	-0.4x	-0.7x	0x	-0.9x
Capitalization / Revenue	6.68x	3.78x	8.65x	5.35x	7.8x	7.11x
EV / Revenue	4.23x	2.19x	5.6x	3.53x	5.61x	6.53x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	15	15	18	18	20	-
Rate of return	2.07%	1.47%	1.41%	1.6%	1.72%	-
EPS ²	80.72	131.9	87.7	20	83.89	60.93
Distribution rate	18.6%	11.4%	20.5%	90%	23.8%	-
Net sales ¹	10,265	25,558	13,930	19,761	14,101	20,645
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	7,627	12,635	8,302	1,939	7,931	5,783
Net Debt ¹	-25,189	-40,811	-42,473	-35,878	-30,868	-12,125
Reference price ²	726.00	1,020.00	1,280.00	1,123.00	1,161.00	1,550.00
Nbr of stocks (in thousands)	94,484	94,814	94,086	94,086	94,730	94,730
Announcement Date	3/12/21	3/11/22	3/20/23	3/15/24	3/21/25	3/13/26

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.($)
NAU IB CAPITAL	-	-	-	-	99.57M
BB BIOTECH AG	12.91x	2.12x	18.25x	4.67%	3.55B
HERCULES CAPITAL, INC.	9.36x	-	-	9.73%	3.21B
MOLTEN VENTURES PLC	7.1x	4.35x	5.74x	-.--%	1.44B
Average	9.79x	3.24x	12.00x	4.8%	2.08B
Weighted average by Cap.	10.50x	2.77x	14.64x	5.83%