Company Valuation: Ranix INC.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 98,834 109,533 46,871 44,510 30,926 33,135
Change - 10.83% -57.21% -5.04% -30.52% 7.14%
Enterprise Value (EV) 1 107,377 125,271 60,127 52,631 45,872 44,649
Change - 16.66% -52% -12.47% -12.84% -2.67%
P/E -42.7x -40.9x -9.51x -8.31x -4.6x -3.42x
PBR 5.76x 5.67x 3.27x 4.19x 1.58x 1.55x
PEG - -2.7x -0.1x -0.96x -0.2x 0.39x
Capitalization / Revenue 10.8x 11.9x 4.27x 3.86x 4.01x 4.44x
EV / Revenue 11.8x 13.6x 5.47x 4.56x 5.95x 5.98x
EV / EBITDA -76.4x -67.6x -43.5x -20.8x -9.21x -7.91x
EV / EBIT -65.1x -56.1x -33.4x -17.8x -8.46x -7.38x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -241 -277.3 -511.7 -555.9 -697.1 -635.9
Distribution rate - - - - - -
Net sales 1 9,127 9,215 10,985 11,543 7,713 7,468
EBITDA 1 -1,405 -1,852 -1,383 -2,534 -4,983 -5,642
EBIT 1 -1,648 -2,233 -1,800 -2,957 -5,419 -6,052
Net income 1 -2,280 -2,670 -4,930 -5,370 -6,734 -7,772
Net Debt 1 8,544 15,738 13,256 8,120 14,946 11,514
Reference price 2 10,300.00 11,350.00 4,865.00 4,620.00 3,210.00 2,175.00
Nbr of stocks (in thousands) 9,596 9,651 9,634 9,634 9,634 15,234
Announcement Date 3/14/22 3/14/22 3/10/23 3/11/24 3/17/25 3/18/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.2M
22.71x12.86x19.5x0.34% 5,451B
23x11.3x15.31x1.1% 2,032B
39.98x16.78x24.65x0.71% 1,753B
13.77x8.38x10.12x0.05% 1,130B
5.13x3.25x3.92x0.2% 974B
88.47x16x60.74x-.--% 826B
-45.28x9.07x25.24x-.--% 549B
209.18x45.38x92.35x-.--% 279B
Average 44.62x 15.38x 31.48x 0.3% 1,444B
Weighted average by Cap. 28.30x 12.77x 21.98x 0.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!