Company Valuation: ONTIDE Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 162,108 146,488 59,121 50,529 28,141 30,672
Change - -9.64% -59.64% -14.53% -44.31% 8.99%
Enterprise Value (EV) 1 151,441 163,824 59,711 55,799 32,379 33,576
Change - 8.18% -63.55% -6.55% -41.97% 3.7%
P/E 13.7x -16.9x 42x -5.16x -7.33x -2.83x
PBR 1.94x 1.44x 0.54x 0.46x 0.24x 0.29x
PEG - 0x -0x 0x 0.1x -0x
Capitalization / Revenue 0.64x 0.65x 0.18x 0.23x 0.11x 0.13x
EV / Revenue 0.6x 0.72x 0.18x 0.25x 0.12x 0.15x
EV / EBITDA 4.59x 59.6x 2.95x 23.8x 23.8x 11.1x
EV / EBIT 5.7x -103x 4.1x -17.3x -7.48x -18x
EV / FCF 5.74x -4.28x 5.4x -15.5x -6.22x 8.17x
FCF Yield 17.4% -23.4% 18.5% -6.47% -16.1% 12.2%
Dividend per Share 2 100 - - - - -
Rate of return 1.19% - - - - -
EPS 2 615.1 -322.8 51.68 -302 -116 -321.9
Distribution rate 16.3% - - - - -
Net sales 1 253,421 226,962 329,877 224,439 265,915 231,494
EBITDA 1 32,964 2,748 20,228 2,340 1,361 3,030
EBIT 1 26,589 -1,587 14,567 -3,228 -4,328 -1,869
Net income 1 10,673 -7,949 1,390 -8,506 -3,794 -10,711
Net Debt 1 -10,667 17,337 589.3 5,270 4,238 2,904
Reference price 2 8,400.00 5,470.00 2,170.00 1,558.00 850.00 912.00
Nbr of stocks (in thousands) 19,299 26,780 27,245 32,432 33,108 33,631
Announcement Date 3/19/21 3/22/22 3/22/23 3/20/24 3/20/25 3/19/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.66M
9.66x1.69x6.79x6.28% 8.54B
37.81x - - 0.24% 393M
6.9x0.34x5.03x6.46% 250M
Average 18.12x 1.02x 5.91x 4.32% 2.3B
Weighted average by Cap. 10.79x 1.66x 6.74x 6.02%

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. A005320 Stock
  4. Valuation ONTIDE Corp.