|
End-of-day quote
Korea S.E.
2026-10-01
|
5-day change | 1st Jan Change | ||
| 439,000.00 KRW | +5.02% |
|
+1.39% | -6.70% |
Company Valuation: Rainbow Robotics Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Market Cap 1 | 438,071 | 578,217 | 3,414,023 | 3,156,357 | 9,127,633 |
| Change | - | 31.99% | 490.44% | -7.55% | 189.18% |
| Enterprise Value (EV) 1 | 401,959 | 534,604 | 3,305,823 | 3,061,351 | 9,058,672 |
| Change | - | 33% | 518.37% | -7.4% | 195.9% |
| P/E | -54.7x | 109x | -3,745x | 1,479x | 6,445x |
| PBR | 9.19x | 9.41x | 26.1x | 23.8x | 68.2x |
| PEG | -0x | -1x | 33x | -4x | -191.6x |
| Capitalization / Revenue | 48.8x | 42.5x | 224x | 163x | 267x |
| EV / Revenue | 44.8x | 39.3x | 217x | 158x | 265x |
| EV / EBITDA | -882x | 261x | -75.5x | -1,480x | -6,400x |
| EV / EBIT | -390x | 411x | -74.1x | -1,028x | -3,652x |
| EV / FCF | -67.5x | -358x | 296x | -221x | -313x |
| FCF Yield | -1.48% | -0.28% | 0.34% | -0.45% | -0.32% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -496.8 | 316.2 | -47 | 110 | 73 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 8,970 | 13,615 | 15,258 | 19,347 | 34,123 |
| EBITDA 1 | -455.8 | 2,049 | -43,786 | -2,069 | -1,415 |
| EBIT 1 | -1,031 | 1,301 | -44,590 | -2,979 | -2,480 |
| Net income 1 | -7,843 | 5,776 | -894.6 | 2,135 | 1,422 |
| Net Debt 1 | -36,112 | -43,613 | -108,200 | -95,006 | -68,961 |
| Reference price 2 | 27,150.00 | 34,450.00 | 176,000.00 | 162,700.00 | 470,500.00 |
| Nbr of stocks (in thousands) | 16,135 | 16,784 | 19,398 | 19,400 | 19,400 |
| Announcement Date | 3/23/22 | 3/14/23 | 3/21/24 | 3/21/25 | 3/20/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 5.99B | |
| 33.08x | 6.16x | 18.8x | 0.68% | 208B | |
| 57.26x | 7.16x | 24.55x | 0.76% | 132B | |
| 34.5x | 12.27x | 22.4x | 0.8% | 124B | |
| 13.5x | 0.31x | 6.8x | 3.72% | 111B | |
| 38.91x | 6.37x | 20.82x | 0.9% | 90.94B | |
| 72.23x | 7.74x | 35.81x | 0.19% | 82.3B | |
| 25.33x | 9.09x | 18.46x | 0.5% | 80.86B | |
| 19.41x | 3.27x | 12.52x | 1.38% | 61.11B | |
| 17.64x | 1.05x | 11.79x | 0.73% | 59.59B | |
| Average | 34.65x | 5.93x | 19.11x | 1.07% | 95.6B | |
| Weighted average by Cap. | 35.80x | 6.32x | 19.47x | 1.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A277810 Stock
- Valuation Rainbow Robotics Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
