Company Valuation: Nepes Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 884,320 447,286 148,944 359,724 420,139 - -
Change - - -66.7% 141.52% 16.79% - -
Enterprise Value (EV) 884,745 447,286 148,944 359,724 420,139 420,139 420,139
Change - - -66.7% 141.52% 16.79% 0% 0%
P/E -22.3x - -2.39x 21.7x - - -
PBR 5x - - - 2.65x 1.99x 1.46x
PEG - - - -0x - - -
Capitalization / Revenue 2.11x 0.93x - - 0.69x 0.59x 0.52x
EV / Revenue 0x 0x - - 0.69x 0.59x 0.52x
EV / EBITDA 0x - - - 2.47x 1.98x 1.64x
EV / EBIT -0x - - - 7.17x 4.5x 3.14x
EV / FCF -0x - - - 14x 15x 5.84x
FCF Yield -24.2% - - - 7.14% 6.66% 17.1%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1,721 - -2,737 719 - - -
Distribution rate - - - - - - -
Net sales 1 418.4 480.1 - - 613.2 707.7 804
EBITDA 1 81.14 - - - 170 212 256
EBIT 1 -16.4 - - - 58.6 93.4 134
Net income -39.68 -98.47 -62.24 16.58 - - -
Net Debt 424.1 - - - - - -
Reference price 2 38,350.00 19,670.00 6,550.00 15,600.00 18,220.00 18,220.00 18,220.00
Nbr of stocks (in thousands) 23,059 22,739 22,739 23,059 23,059 - -
Announcement Date 3/4/22 3/27/24 3/20/25 3/18/26 - - -
1KRW in Billions2KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 316M
53.75x8.62x43.36x1.51% 185B
54.96x9.24x16.44x-.--% 103B
51.7x11.03x38.38x1.06% 67.14B
52.42x9.85x34.74x0.85% 58.55B
52.84x - - 0.19% 53.57B
7911x74.8x2374.41x - 42.35B
26.98x7.4x20.74x1.26% 36.06B
45.52x7.6x30.83x0.96% 34.94B
34.26x7.89x26.37x0.58% 32.71B
Average 920.38x 17.05x 323.16x 0.8% 61.33B
Weighted average by Cap. 593.29x 13.97x 210.15x 0.89%

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. A033640 Stock
  4. Valuation Nepes Corporation