Company Valuation: Saltlux Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 174,783 168,322 150,723 317,306 271,118 335,626
Change - -3.7% -10.46% 110.52% -14.56% 23.79%
Enterprise Value (EV) 1 137,955 133,615 125,992 291,946 247,556 296,517
Change - -3.15% -5.71% 131.72% -15.2% 19.78%
P/E 302x -32.8x -15.9x -33.9x -56.8x -30.1x
PBR 3x 3.17x 3.49x 4.41x 3.79x 4.76x
PEG - 0x -0.2x 2.2x 1.1x -0x
Capitalization / Revenue 8.07x 6.29x 4.97x 10.3x 5.9x 8.06x
EV / Revenue 6.37x 4.99x 4.16x 9.47x 5.39x 7.12x
EV / EBITDA 102x -52.7x -728x -43.3x -85.7x -57.8x
EV / EBIT 388x -34.5x -64.3x -31.4x -37.3x -36.7x
EV / FCF 119x 25.1x -33x -17.1x -39.7x 33.3x
FCF Yield 0.84% 3.98% -3.03% -5.86% -2.52% 3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 57 -503 -927.1 -784 -393.4 -885.1
Distribution rate - - - - - -
Net sales 1 21,658 26,763 30,314 30,829 45,944 41,636
EBITDA 1 1,351 -2,534 -173.2 -6,743 -2,890 -5,134
EBIT 1 355.5 -3,878 -1,959 -9,292 -6,632 -8,069
Net income 1 540.1 -5,078 -9,462 -8,773 -4,762 -10,850
Net Debt 1 -36,828 -34,707 -24,731 -25,360 -23,563 -39,109
Reference price 2 17,200.00 16,500.00 14,750.00 26,600.00 22,350.00 26,650.00
Nbr of stocks (in thousands) 10,162 10,201 10,219 11,929 12,131 12,594
Announcement Date 3/22/21 3/22/22 3/23/23 3/21/24 3/19/25 3/19/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 144M
-95.75x64.56x-94.93x - 63.83B
-18.6x30.02x-18.63x-.--% 16.1B
-95.54x8.21x29x-.--% 7.78B
-70.69x8.67x-67.03x - 5.9B
27.74x4.75x18.52x0.19% 5.6B
-524.1x5.53x82.41x-.--% 5.3B
-11.47x20.21x-10.97x-.--% 3.19B
209.4x1.37x159x - 2.2B
Average -72.38x 17.91x 12.17x 0.04% 12.23B
Weighted average by Cap. -88.91x 44.06x -51.62x 0.03%

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. A304100 Stock
  4. Valuation Saltlux Inc.