Valuation RAON ROBOTICS Inc.

Stocks

End-of-day quote Korea S.E. 2026-09-04			5-day change	1st Jan Change
9,400.00 ^KRW	+2.62%		+2.62%	-35.40%

02-02	Raon Robotics to divest 6.4 billion won worth of own shares	RE
01-30	Raon Robotics Q4 operating profit 1.2 billion won, up 141.3% from year earlier	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	118,540	77,963	173,460
Change	-	-34.23%	122.49%
Enterprise Value (EV) ¹	114,654	72,335	171,535
Change	-	-36.91%	137.14%
P/E	51x	14.5x	47x
PBR	4.11x	2.29x	4.85x
PEG	-	0x	-1.7x
Capitalization / Revenue	3.43x	1.58x	3.22x
EV / Revenue	3.32x	1.47x	3.19x
EV / EBITDA	41.3x	21.8x	35.3x
EV / EBIT	57.9x	29.1x	43.4x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	50	-
Rate of return	-	0.8%	-
EPS ²	186	430	309.6
Distribution rate	-	11.6%	-
Net sales ¹	34,544	49,240	53,842
EBITDA ¹	2,777	3,320	4,861
EBIT ¹	1,982	2,486	3,950
Net income ¹	2,318	5,231	3,691
Net Debt ¹	-3,886	-5,628	-1,925
Reference price ²	9,480.00	6,220.00	14,550.00
Nbr of stocks (in thousands)	12,504	12,534	11,922
Announcement Date	3/18/25	3/18/25	3/18/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RAON ROBOTICS INC.	-	-	-	-	90.38M
IHI CORPORATION	14.82x	1.65x	9.35x	0.92%	17.83B
NORDSON CORPORATION	31.08x	6.33x	19.83x	1.06%	17.73B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	78x	6.63x	39.24x	0.36%	7.96B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	21.78x	2.51x	15.54x	1.31%	7.71B
ENPRO INC.	48.59x	5.04x	19.77x	-	6.23B
VALMET OYJ	16.12x	1.22x	9.15x	4.51%	6.13B
KRONES AG	11.51x	0.55x	5x	2.66%	4.3B
FUJI CORPORATION	15.61x	2.36x	8.66x	2.56%	3.88B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.65x	1.09x	4.69x	4.68%	3.66B
Average	27.24x	3.04x	14.58x	2.26%	7.55B
Weighted average by Cap.	28.42x	3.56x	15.94x	1.65%