Company Valuation: S&S TECH Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 906,117 766,554 548,878 952,671 536,146 1,000,440
Change - -15.4% -28.4% 73.57% -43.72% 86.6%
Enterprise Value (EV) 1 857,094 711,211 512,567 905,622 470,812 954,935
Change - -17.02% -27.93% 76.68% -48.01% 102.83%
P/E 78.2x 66.7x 31.4x 36.7x 17.6x 17.6x
PBR 5.51x 4.39x 2.88x 4.31x 2.17x 3.32x
PEG - -92.71x 0.6x 0.8x 1x 0.2x
Capitalization / Revenue 10.4x 7.76x 4.44x 6.34x 3.05x 4.1x
EV / Revenue 9.81x 7.2x 4.15x 6.02x 2.67x 3.92x
EV / EBITDA 43.5x 32.8x 19.6x 24.2x 11x 14.6x
EV / EBIT 77.7x 56.4x 32x 36.2x 16x 19x
EV / FCF -104x 140x -109x -119x 233x -32.9x
FCF Yield -0.97% 0.72% -0.92% -0.84% 0.43% -3.04%
Dividend per Share 2 80 100 150 150 150 -
Rate of return 0.18% 0.27% 0.57% 0.33% 0.59% -
EPS 2 556 552 838 1,233 1,452 2,747
Distribution rate 14.4% 18.1% 17.9% 12.2% 10.3% -
Net sales 1 87,374 98,843 123,507 150,320 176,014 243,733
EBITDA 1 19,687 21,655 26,160 37,474 42,913 65,237
EBIT 1 11,036 12,611 16,013 25,039 29,479 50,390
Net income 1 10,996 11,499 17,464 25,855 30,480 58,259
Net Debt 1 -49,023 -55,343 -36,311 -47,049 -65,333 -45,504
Reference price 2 43,500.00 36,800.00 26,350.00 45,300.00 25,600.00 48,300.00
Nbr of stocks (in thousands) 20,830 20,830 20,830 21,030 20,943 20,713
Announcement Date 3/10/21 3/8/22 3/15/23 3/15/24 3/17/25 3/16/26
1KRW in Million2KRW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 627M
64.32x10.34x52x1.27% 223B
51x8.78x15.59x-.--% 97.49B
46.78x9.98x34.76x1.18% 61.33B
45.77x - - 0.21% 48.51B
44.63x7.81x28.13x1.07% 46.77B
1380.99x67.85x1484.08x - 37.61B
40.2x7x27.96x1% 33.66B
30.28x7.18x23.55x0.72% 31.96B
25.19x6.6x19.98x1.69% 31.3B
Average 192.13x 15.69x 210.76x 0.89% 61.2B
Weighted average by Cap. 133.35x 13.08x 132.69x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. A101490 Stock
  4. Valuation S&S TECH Corporation