Company Valuation: Powerlogics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 302,216 278,466 150,936 238,059 221,495 155,230
Change - -7.86% -45.8% 57.72% -6.96% -29.92%
Enterprise Value (EV) 1 330,297 316,073 185,593 242,716 242,024 177,367
Change - -4.31% -41.28% 30.78% -0.28% -26.72%
P/E -12.2x -34x -3.05x 14.2x 20.4x -12.6x
PBR 1.44x 1.31x 0.9x 1.25x 1.02x 0.79x
PEG - 0.5x -0x -0x -0.6x 0x
Capitalization / Revenue 0.33x 0.31x 0.2x 0.31x 0.3x 0.23x
EV / Revenue 0.36x 0.35x 0.25x 0.31x 0.33x 0.26x
EV / EBITDA 29.9x 11.8x 19.4x 6.05x 10.4x 16.6x
EV / EBIT -12.6x -22x -4.74x 15.6x 99.5x -27.7x
EV / FCF -108x -113x -11.5x 12.9x -5.7x -35.2x
FCF Yield -0.92% -0.88% -8.72% 7.76% -17.5% -2.84%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -720.1 -238 -1,437 468.9 296 -337.2
Distribution rate - - - - - -
Net sales 1 927,236 908,324 743,873 773,181 733,444 686,535
EBITDA 1 11,034 26,674 9,567 40,110 23,217 10,684
EBIT 1 -26,293 -14,355 -39,164 15,572 2,431 -6,414
Net income 1 -24,786 -8,182 -49,476 16,436 10,835 -12,347
Net Debt 1 28,081 37,608 34,657 4,657 20,529 22,138
Reference price 2 8,780.00 8,090.00 4,385.00 6,670.00 6,050.00 4,240.00
Nbr of stocks (in thousands) 34,421 34,421 34,421 35,691 36,611 36,611
Announcement Date 3/16/21 3/14/22 3/14/23 3/12/24 3/11/25 3/17/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 84.69M
33x6.15x18.75x0.68% 207B
13.44x0.3x6.73x3.74% 111B
39.64x6.51x21.27x0.88% 92.79B
28.32x10.19x20.7x0.45% 90.35B
72.32x7.72x35.86x0.19% 81.79B
18.56x1.1x12.36x0.69% 62.63B
39.96x5.61x21.14x0.01% 57.93B
63.78x29.24x66.32x0.4% 43.54B
31.49x1.99x21.5x-.--% 42.02B
Average 37.83x 7.65x 24.96x 0.78% 78.91B
Weighted average by Cap. 35.56x 6.61x 21.80x 0.95%

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. A047310 Stock
  4. Valuation Powerlogics Co., Ltd.