Company Valuation: Pentastone Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 486,552 267,046 102,626 107,023 113,870 277,189
Change - -45.11% -61.57% 4.28% 6.4% 143.43%
Enterprise Value (EV) 1 429,633 236,269 74,114 60,524 92,820 258,668
Change - -45.01% -68.63% -18.34% 53.36% 178.68%
P/E 65.9x -36.1x -10.2x 6.34x -14.4x 18.2x
PBR 5.02x 3.11x 1.66x 1.29x 1.32x 2.15x
PEG - 0x -0.2x -0x 0x -0x
Capitalization / Revenue 13x 4.45x 2x 1.57x 0.93x 2.21x
EV / Revenue 11.5x 3.94x 1.44x 0.89x 0.76x 2.06x
EV / EBITDA -161x 143x 11.8x 7.19x 6.39x 25.7x
EV / EBIT -116x 1,479x 17.1x 9.42x 7.82x 66.2x
EV / FCF -77.3x -9.98x 2.63x 43.1x -35.7x -16.5x
FCF Yield -1.29% -10% 38% 2.32% -2.8% -6.07%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 198.9 -199 -285 450.1 -192 348
Distribution rate - - - - - -
Net sales 1 37,354 60,002 51,389 68,149 122,130 125,477
EBITDA 1 -2,668 1,657 6,278 8,418 14,527 10,072
EBIT 1 -3,703 159.7 4,325 6,424 11,865 3,909
Net income 1 9,296 -7,384 -10,107 19,293 -7,834 17,231
Net Debt 1 -56,919 -30,777 -28,512 -46,499 -21,050 -18,521
Reference price 2 13,100.00 7,190.00 2,900.00 2,855.00 2,760.00 6,330.00
Nbr of stocks (in thousands) 37,141 37,141 35,388 37,486 41,257 43,790
Announcement Date 3/16/21 3/16/22 3/15/23 3/13/24 3/18/25 3/18/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 304M
78.74x24.44x60.6x0.61% 16.7B
83.6x24.04x67.88x0.74% 3.37B
37.16x - - - 1.73B
25.72x5.09x15.95x2.91% 1.62B
25.54x - - - 1.46B
Average 50.15x 17.86x 48.14x 1.42% 4.2B
Weighted average by Cap. 69.93x 22.94x 58.41x 0.8%

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. A332570 Stock
  4. Valuation Pentastone Electronics, Inc.