Company Valuation: Powernet Technologies Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 94,129 97,887 55,915 60,013 49,871 67,647
Change - 3.99% -42.88% 7.33% -16.9% 35.64%
Enterprise Value (EV) 1 91,552 93,732 50,681 40,298 132,033 141,046
Change - 2.38% -45.93% -20.49% 227.64% 6.83%
P/E 393x 38.9x 30.8x -305x 3.77x 4.3x
PBR 1.3x 1.16x 0.61x 0.68x 0.42x 0.44x
PEG - 0x -0.9x 3x -0x 1.31x
Capitalization / Revenue 0.64x 0.47x 0.26x 0.32x 0.15x 0.15x
EV / Revenue 0.62x 0.45x 0.24x 0.22x 0.41x 0.32x
EV / EBITDA 9.83x 10.9x 5.13x 3.65x 6.95x 4.84x
EV / EBIT 13.9x 17.6x 8.94x 5.64x 9.92x 6.51x
EV / FCF -31.5x -11.8x -14.3x 1.6x -2.28x 5.89x
FCF Yield -3.17% -8.5% -7% 62.5% -43.8% 17%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 15 143 93 -10.07 605.1 625
Distribution rate - - - - - -
Net sales 1 147,184 207,856 211,087 186,159 322,685 447,037
EBITDA 1 9,310 8,586 9,873 11,047 19,005 29,164
EBIT 1 6,595 5,322 5,672 7,146 13,305 21,668
Net income 1 210 2,378 1,659 -196.8 20,760 15,192
Net Debt 1 -2,578 -4,154 -5,233 -19,715 82,161 73,399
Reference price 2 5,890.00 5,560.00 2,865.00 3,075.00 2,280.00 2,685.00
Nbr of stocks (in thousands) 15,981 17,606 19,516 19,516 21,873 25,194
Announcement Date 3/16/21 3/21/22 3/21/23 3/20/24 3/18/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 63.11M
-492.88x3.32x17.72x-.--% 51.47B
91.75x2.79x18.93x0.06% 22.94B
16.08x1.36x11.92x1.54% 16.58B
337.29x4.33x57.67x0.05% 7.85B
18.65x - - 0.54% 7.33B
22.12x1.31x10.34x0.57% 6.59B
23.03x - - 0.87% 5.03B
30.31x3.06x16.69x0.57% 4.78B
12.24x0.51x6.44x1.81% 4.51B
Average 6.51x 2.38x 19.96x 0.67% 12.72B
Weighted average by Cap. -155.43x 2.76x 18.95x 0.4%

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. A037030 Stock
  4. Valuation Powernet Technologies Corporation