Company Valuation: Nepes Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 884,320 447,286 148,944 359,724 719,447 - -
Change - - -66.7% 141.52% 100% - -
Enterprise Value (EV) 884,745 447,286 148,944 359,724 719,447 719,447 719,447
Change - - -66.7% 141.52% 100% 0% 0%
P/E -22.3x - -2.39x 21.7x - - -
PBR 5x - - - 4.55x 3.41x 2.5x
PEG - - - -0x - - -
Capitalization / Revenue 2.11x 0.93x - - 1.17x 1.02x 0.89x
EV / Revenue 0x 0x - - 1.17x 1.02x 0.89x
EV / EBITDA 0x - - - 4.23x 3.39x 2.81x
EV / EBIT -0x - - - 12.3x 7.7x 5.37x
EV / FCF -0x - - - 24x 25.7x 9.99x
FCF Yield -24.2% - - - 4.17% 3.89% 10%
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 31,200.00 31,200.00 31,200.00
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.($)
- - - - 534M
23.43x13.34x20.12x0.32% 5,649B
23.23x11.42x15.48x1.08% 2,035B
38.4x16.23x23.84x0.73% 1,695B
14.63x8.98x10.8x0.05% 1,214B
110.59x20.07x76.37x-.--% 1,035B
5.22x3.39x4.09x0.19% 996B
-51.7x10.3x28.67x-.--% 627B
243.9x53.58x109.14x-.--% 328B
Average 50.96x 17.16x 36.06x 0.3% 1,509B
Weighted average by Cap. 31.65x 13.64x 24.71x 0.41%

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