Company Valuation: Sambu Engineering & Construction Co., Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 16,634,483 8,444,984 6,618,111 12,684,511 5,810,955 2,149,922
Change - -49.23% -21.63% 91.66% -54.19% -63%
Enterprise Value (EV) 1 16,727,844 8,538,346 6,691,050 12,843,747 5,863,283 2,189,659
Change - -48.96% -21.64% 91.95% -54.35% -62.65%
P/E -973x -3,534x -66.9x -113x -43x -28.1x
PBR 98.2x 39.2x 34.4x 120x 516x -15x
PEG - 41.1x -0x -11.32x -5.67x 0.6x
Capitalization / Revenue 43.8x 23.7x 15.2x 22.1x 12.6x 19.4x
EV / Revenue 44.1x 23.9x 15.3x 22.3x 12.7x 19.7x
EV / EBITDA -7,204x -1,960x -77.8x -139x -52.7x -83.5x
EV / EBIT -5,125x -1,576x -76.2x -137x -51.8x -79.5x
EV / FCF -119x -216x -434x -160x 49.4x 21.5x
FCF Yield -0.84% -0.46% -0.23% -0.62% 2.02% 4.65%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2,541 -355.2 -10,006 -11,005 -11,840 -6,680
Distribution rate - - - - - -
Net sales 1 379,362 357,048 436,293 574,976 462,426 110,993
EBITDA 1 -2,322 -4,357 -86,016 -92,198 -111,330 -26,227
EBIT 1 -3,264 -5,419 -87,821 -94,009 -113,243 -27,535
Net income 1 -17,478 -2,443 -90,413 -110,491 -127,707 -76,708
Net Debt 1 93,361 93,362 72,940 159,235 52,328 39,737
Reference price 2 2,473,202.47 1,255,501.26 669,600.67 1,242,001.24 508,680.51 187,380.19
Nbr of stocks (in thousands) 6,726 6,726 9,884 10,213 11,424 11,474
Announcement Date 3/22/21 3/21/22 3/22/23 4/8/24 3/31/25 4/7/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.6B
59.47x2.74x26.11x0.06% 104B
11.73x1.02x5.57x4.99% 66.13B
33.49x4.21x22.84x0.2% 57.15B
24.8x1.92x18.88x1.19% 53.26B
46.73x3.79x23.93x2.07% 36.32B
23.69x1.63x15.03x0.19% 34.23B
26.72x0.67x10.97x2.33% 32.6B
5.1x0.31x6.01x5.52% 27.28B
21.4x0.4x6.35x2.89% 26.82B
Average 28.13x 1.85x 15.08x 2.16% 43.9B
Weighted average by Cap. 32.61x 2.12x 17.05x 1.82%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sambu Engineering & Construction Co., Ltd

Historical PBR trend

Valuation ratios - PBR - Sambu Engineering & Construction Co., Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sambu Engineering & Construction Co., Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sambu Engineering & Construction Co., Ltd

  1. Stock Market
  2. Stocks
  3. A001470 Stock
  4. Valuation Sambu Engineering & Construction Co., Ltd