|
End-of-day quote
Korea S.E.
2026-09-15
|
5-day change | 1st Jan Change | ||
| 11,420.00 KRW | +2.61% |
|
+5.06% | +4.20% |
| 05-28 | Neosem to supply clt interface board to Samsung Electronics | RE |
| 05-27 | Neosem Unit Wins KRW11.5 Billion Semiconductor Inspection Equipment Contract; Shares Decline 5% | MT |
Company Valuation: Neosem Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 125,833 | 126,008 | 122,244 | 309,085 | 371,442 | 465,790 |
| Change | - | 0.14% | -2.99% | 152.84% | 20.17% | 25.4% |
| Enterprise Value (EV) 1 | 110,134 | 119,690 | 106,204 | 272,143 | 312,296 | 421,100 |
| Change | - | 8.68% | -11.27% | 156.25% | 14.75% | 34.84% |
| P/E | 16.4x | 24.6x | 12.3x | 38.1x | 19.3x | 89.1x |
| PBR | 3.03x | 2.58x | 1.96x | 3.74x | 3.2x | 3.91x |
| PEG | - | -0.7x | 0.1x | -1.6x | 0x | -1.2x |
| Capitalization / Revenue | 2.59x | 3.39x | 1.64x | 3.06x | 3.53x | 7.29x |
| EV / Revenue | 2.26x | 3.22x | 1.42x | 2.7x | 2.97x | 6.59x |
| EV / EBITDA | 8.38x | 20.3x | 10.9x | 28.5x | 17.2x | 69.9x |
| EV / EBIT | 9.17x | 24.7x | 12.7x | 33.7x | 19x | 104x |
| EV / FCF | 10.2x | -11.6x | 64.1x | 169x | 36.8x | -29.3x |
| FCF Yield | 9.84% | -8.59% | 1.56% | 0.59% | 2.71% | -3.42% |
| Dividend per Share 2 | - | 15 | 35 | 30 | 60 | - |
| Rate of return | - | 0.41% | 1.04% | 0.38% | 0.69% | - |
| EPS 2 | 221.1 | 147 | 273 | 206.3 | 452 | 123 |
| Distribution rate | - | 10.2% | 12.8% | 14.5% | 13.3% | - |
| Net sales 1 | 48,638 | 37,176 | 74,673 | 100,931 | 105,237 | 63,937 |
| EBITDA 1 | 13,146 | 5,900 | 9,786 | 9,560 | 18,209 | 6,022 |
| EBIT 1 | 12,009 | 4,849 | 8,365 | 8,087 | 16,467 | 4,055 |
| Net income 1 | 8,076 | 5,644 | 9,999 | 8,282 | 19,215 | 5,342 |
| Net Debt 1 | -15,700 | -6,318 | -16,041 | -36,942 | -59,146 | -44,690 |
| Reference price 2 | 3,615.00 | 3,620.00 | 3,365.00 | 7,850.00 | 8,740.00 | 10,960.00 |
| Nbr of stocks (in thousands) | 34,809 | 34,809 | 36,328 | 39,374 | 42,499 | 42,499 |
| Announcement Date | 3/17/21 | 3/21/22 | 3/21/23 | 3/19/24 | 3/18/25 | 3/18/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 362M | |
| 31.23x | 12.26x | 25.44x | 0.57% | 220B | |
| 32.53x | 12.11x | 23.52x | 0.3% | 141B | |
| 37.49x | 9.96x | 28.08x | 0.16% | 52.04B | |
| 47.65x | 19.03x | 37.38x | 1.48% | 34.6B | |
| 84.82x | 23.78x | 72.93x | 0.14% | 25.18B | |
| 54.68x | 3.02x | 14.68x | 0.14% | 12.95B | |
| 28.59x | 7.84x | 15.33x | 1.91% | 10.34B | |
| 70.22x | 36.94x | 79.92x | 0.41% | 10.6B | |
| 51.13x | 3.15x | 16.95x | 0.29% | 8.1B | |
| Average | 48.70x | 14.23x | 34.92x | 0.6% | 51.45B | |
| Weighted average by Cap. | 37.60x | 13.05x | 28.83x | 0.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A253590 Stock
- Valuation Neosem Inc.
Select your edition
All financial news and data tailored to specific country editions
