Valuation Openbase, Inc.

Stocks

End-of-day quote Korea S.E. 2026-11-06			5-day change	1st Jan Change
1,725.00 ^KRW	-3.31%		-5.89%	-25.97%

11-05	Openbase, Inc. announces Annual dividend, payable on April 28, 2026	CI
25-05-26	Openbase, Inc.'s Equity Buyback announced on November 25, 2024, has expired with 1,361,620 shares, representing 4.54% for KRW 3,387.07 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	100,506	121,605	84,526	82,955	68,819	63,639
Change	-	20.99%	-30.49%	-1.86%	-17.04%	-7.53%
Enterprise Value (EV) ¹	81,582	82,966	50,195	53,580	43,406	41,926
Change	-	1.7%	-39.5%	6.74%	-18.99%	-3.41%
P/E	40.9x	26.3x	14.1x	15.9x	9.58x	8.77x
PBR	1.53x	1.72x	1.1x	1.02x	0.84x	0.74x
PEG	-	0.3x	0.5x	-1.2x	0.2x	1.45x
Capitalization / Revenue	0.65x	0.69x	0.44x	0.41x	0.3x	0.27x
EV / Revenue	0.52x	0.47x	0.26x	0.26x	0.19x	0.18x
EV / EBITDA	11.7x	9.52x	4.42x	5.19x	4.06x	3.47x
EV / EBIT	22.3x	15.4x	6.29x	8.11x	6.52x	5.29x
EV / FCF	15.4x	4.12x	-9.36x	-25.3x	5.56x	-4.96x
FCF Yield	6.49%	24.2%	-10.7%	-3.95%	18%	-20.1%
Dividend per Share ²	15	15	15	25	25	25
Rate of return	0.46%	0.39%	0.56%	0.95%	1.04%	1.07%
EPS ²	79	148	191	165.7	250.5	265.6
Distribution rate	19%	10.1%	7.85%	15.1%	9.98%	9.41%
Net sales ¹	155,625	175,900	193,095	204,047	226,290	233,127
EBITDA ¹	6,977	8,716	11,362	10,321	10,702	12,100
EBIT ¹	3,662	5,402	7,980	6,605	6,662	7,921
Net income ¹	2,466	4,629	6,003	5,206	7,584	7,255
Net Debt ¹	-18,923	-38,640	-34,331	-29,375	-25,413	-21,713
Reference price ²	3,230.00	3,885.00	2,690.00	2,640.00	2,400.00	2,330.00
Nbr of stocks (in thousands)	31,116	31,301	31,422	31,422	28,675	27,313
Announcement Date	3/18/21	3/17/22	3/16/23	3/14/24	3/20/25	3/19/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OPENBASE, INC.	-	-	-	-	36.03M
IBM	24.72x	3.99x	13.92x	2.74%	234B
SALESFORCE, INC.	21.29x	4.51x	11.06x	0.78%	183B
ACCENTURE PLC	18.1x	2.05x	10.58x	2.61%	157B
SNOWFLAKE INC.	-107.09x	14.66x	80.63x	-.--%	95B
CLOUDFLARE, INC.	-421.73x	29.86x	122.69x	-.--%	87.07B
TATA CONSULTANCY SERVICES LTD.	16.27x	2.93x	11.32x	4.95%	95.55B
RELX PLC	23.74x	6.16x	15.12x	2.36%	72.27B
INFOSYS LIMITED	15.32x	2.23x	9.46x	5.03%	50.04B
HCL TECHNOLOGIES LIMITED	19.49x	2.51x	12x	4.44%	40.97B
Average	-43.32x	7.66x	31.86x	2.54%	101.42B
Weighted average by Cap.	-29.14x	6.91x	28.02x	2.24%