|
End-of-day quote
Korea S.E.
2026-11-04
|
5-day change | 1st Jan Change | ||
| 59,700.00 KRW | +4.19% |
|
-1.81% | +74.82% |
Company Valuation: Protec Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 262,271 | 193,980 | 410,850 | 196,650 | 307,350 | 537,300 | - | - |
| Change | - | -26.04% | 111.8% | -52.14% | 56.29% | 74.82% | - | - |
| Enterprise Value (EV) 1 | 176.9 | 194 | 349.5 | 186.5 | 286 | 396.1 | 355 | 289.9 |
| Change | - | 9.64% | 80.18% | -46.65% | 53.36% | 38.51% | -10.38% | -18.32% |
| P/E | 5.63x | 4.58x | 19.9x | 9.07x | 6.45x | 6.83x | 7.77x | 7.03x |
| PBR | 1.05x | - | 1.44x | 0.65x | 1.27x | 1.27x | 1.12x | 0.97x |
| PEG | - | -1.49x | -0.4x | 1.75x | 0x | 0.1x | -0.6x | 0.7x |
| Capitalization / Revenue | 1.51x | - | 2.63x | 1.15x | 1.34x | 1.9x | 1.72x | 1.58x |
| EV / Revenue | 1.02x | - | 2.24x | 1.09x | 1.24x | 1.4x | 1.14x | 0.85x |
| EV / EBITDA | 3.43x | - | 14x | 8.45x | 5.2x | 4.65x | 3.67x | 2.69x |
| EV / EBIT | 3.59x | - | 19.2x | 13.9x | 6.18x | 5.31x | 4.23x | 3.11x |
| EV / FCF | 11.2x | - | 19.4x | 13.8x | -42.1x | 11.5x | 7.6x | 4.87x |
| FCF Yield | 8.97% | - | 5.15% | 7.23% | -2.37% | 8.68% | 13.2% | 20.5% |
| Dividend per Share 3 | 350 | - | 400 | 400 | 400 | 400 | 400 | 400 |
| Rate of return | 1.3% | - | 0.88% | 1.83% | 1.17% | 0.67% | 0.67% | 0.67% |
| EPS 3 | 4,773 | 4,626 | 2,290 | 2,409 | 5,293 | 8,744 | 7,680 | 8,492 |
| Distribution rate | 7.33% | - | 17.5% | 16.6% | 7.56% | 4.57% | 5.21% | 4.71% |
| Net sales 1 | 174 | - | 156.1 | 170.3 | 230.2 | 282.5 | 312.6 | 341 |
| EBITDA 1 | 51.59 | - | 25.03 | 22.08 | 54.98 | 85.2 | 96.75 | 107.6 |
| EBIT 1 | 49.25 | - | 18.18 | 13.44 | 46.25 | 74.6 | 83.95 | 93.3 |
| Net income 1 | 46.62 | 43.51 | 15.41 | 21.68 | 35.3 | 78.7 | 69.1 | 76.45 |
| Net Debt 1 | -85.34 | - | -61.34 | -10.19 | -21.39 | -141.2 | -182.3 | -247.4 |
| Reference price 3 | 26,850.00 | 21,200.00 | 45,650.00 | 21,850.00 | 34,150.00 | 59,700.00 | 59,700.00 | 59,700.00 |
| Nbr of stocks (in thousands) | 9,768 | 9,150 | 9,000 | 9,000 | 9,000 | 9,000 | - | - |
| Announcement Date | 2/7/22 | 3/16/23 | 2/5/24 | 3/20/25 | 1/30/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.55x | 1.33x | 4.4x | 0.7% | 384M | |
| 33.28x | 11.58x | 26.29x | 0.67% | 593B | |
| 29.02x | 8.77x | 25.41x | 0.51% | 303B | |
| 24.11x | 7.96x | 19.1x | 0.55% | 288B | |
| 27.48x | 10.98x | 22.44x | 0.6% | 204B | |
| 34.97x | 13.45x | 24.81x | 0.28% | 163B | |
| 26.87x | 6.34x | 18.47x | 1.81% | 143B | |
| 29.23x | 3.46x | 15.5x | 1.93% | 82.55B | |
| 51.1x | 7.21x | 38.2x | 0.18% | 53.09B | |
| 29.19x | 7.92x | 21.99x | 0.19% | 42.05B | |
| Average | 29.18x | 7.90x | 21.66x | 0.74% | 187.16B | |
| Weighted average by Cap. | 30.43x | 9.70x | 23.65x | 0.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A053610 Stock
- Valuation Protec Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
