Valuation Rorze Systems Corporation

Stocks

End-of-day quote Korea S.E. 2026-10-28			5-day change	1st Jan Change
7,930.00 ^KRW	+2.99%		+6.87%	-10.19%

11-05	Rorze Systems Corporation announces Annual dividend, payable on April 24, 2026	CI
23-05-12	Rorze Systems Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	96,209	90,839	118,881	92,927	263,865	131,709
Change	-	-5.58%	30.87%	-21.83%	183.95%	-50.08%
Enterprise Value (EV) ¹	104,395	64,808	93,434	57,723	233,048	81,866
Change	-	-37.92%	44.17%	-38.22%	303.74%	-64.87%
P/E	11.5x	9.61x	5.87x	10.5x	21.8x	10.8x
PBR	1.31x	1.09x	1.14x	0.83x	2.16x	0.98x
PEG	-	0.7x	0x	-0.2x	0.6x	9.56x
Capitalization / Revenue	0.53x	0.82x	0.82x	0.88x	1.65x	1.05x
EV / Revenue	0.58x	0.59x	0.65x	0.55x	1.46x	0.66x
EV / EBITDA	8.79x	3.97x	3.2x	3.93x	10.2x	4.65x
EV / EBIT	11.3x	4.87x	3.53x	4.84x	11.8x	5.68x
EV / FCF	21.9x	4.25x	-99.9x	4.01x	738x	5.88x
FCF Yield	4.57%	23.5%	-1%	24.9%	0.14%	17%
Dividend per Share ²	-	20	50	50	50	50
Rate of return	-	0.33%	0.63%	0.8%	0.28%	0.57%
EPS ²	561.8	634	1,358	594.4	812.1	821.3
Distribution rate	-	3.15%	3.68%	8.41%	6.16%	6.09%
Net sales ¹	180,210	110,200	144,576	105,269	160,077	124,870
EBITDA ¹	11,874	16,310	29,228	14,670	22,817	17,599
EBIT ¹	9,263	13,318	26,436	11,926	19,777	14,423
Net income ¹	8,380	9,457	20,251	8,866	12,113	12,258
Net Debt ¹	8,187	-26,031	-25,447	-35,204	-30,817	-49,843
Reference price ²	6,450.00	6,090.00	7,970.00	6,230.00	17,690.00	8,830.00
Nbr of stocks (in thousands)	14,916	14,916	14,916	14,916	14,916	14,916
Announcement Date	3/11/21	3/14/22	3/20/23	3/15/24	3/14/25	3/17/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RORZE SYSTEMS CORPORATION	-	-	-	-	90.24M
ASML HOLDING N.V.	35.89x	12.55x	28.59x	0.63%	638B
APPLIED MATERIALS, INC.	31.56x	9.56x	27.73x	0.47%	330B
LAM RESEARCH CORPORATION	26.52x	8.77x	21.1x	0.5%	317B
KLA CORPORATION	29.51x	11.57x	23.94x	0.6%	207B
ADVANTEST CORPORATION	34.56x	13.23x	24.35x	0.34%	159B
TOKYO ELECTRON LIMITED	28.43x	6.41x	19.54x	1.71%	141B
ASE TECHNOLOGY HOLDING CO., LTD.	36.18x	3.97x	18.01x	1.45%	94.19B
NAURA TECHNOLOGY GROUP CO., LTD.	49.56x	7.36x	39.16x	0.18%	55.69B
TERADYNE, INC.	34.16x	9.29x	25.57x	0.17%	48.97B
Average	34.04x	9.19x	25.33x	0.67%	199.12B
Weighted average by Cap.	32.74x	10.34x	25.51x	0.65%