Company Valuation: Samwha Electronics Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 41,145 42,243 34,977 70,984 53,823 52,222
Change - 2.67% -17.2% 102.95% -24.18% -2.98%
Enterprise Value (EV) 1 62,323 67,131 58,182 88,905 79,571 79,792
Change - 7.72% -13.33% 52.8% -10.5% 0.28%
P/E -19.7x -10.8x -5.22x -8.59x -6.95x -5.72x
PBR 4.23x 3.28x 2.66x 2.96x 3.39x 2.55x
PEG - -0.1x -0.1x 0.7x 1.11x -1.48x
Capitalization / Revenue 1.03x 0.95x 0.72x 1.69x 1.61x 1.76x
EV / Revenue 1.55x 1.51x 1.2x 2.12x 2.38x 2.69x
EV / EBITDA 33.1x -63.9x -38.4x -36.9x -16.8x -14.8x
EV / EBIT -49.6x -16.8x -13.5x -17.8x -10.9x -10.3x
EV / FCF -34.8x -32x -28.7x -27.1x -21.2x -15x
FCF Yield -2.88% -3.12% -3.48% -3.69% -4.71% -6.66%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -199.6 -375.6 -553.9 -488.8 -458.3 -476.1
Distribution rate - - - - - -
Net sales 1 40,116 44,342 48,326 41,907 33,397 29,632
EBITDA 1 1,881 -1,051 -1,516 -2,407 -4,747 -5,391
EBIT 1 -1,257 -3,987 -4,295 -5,003 -7,273 -7,776
Net income 1 -2,087 -3,927 -5,888 -6,024 -7,746 -8,238
Net Debt 1 21,178 24,888 23,205 17,921 25,748 27,571
Reference price 2 3,935.00 4,040.00 2,890.00 4,200.00 3,185.00 2,725.00
Nbr of stocks (in thousands) 10,456 10,456 12,103 16,901 16,899 19,164
Announcement Date 3/18/21 3/17/22 3/16/23 3/14/24 3/13/25 3/13/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.94M
31.61x5.92x17.63x0.63% 200B
33.89x12.07x22x0.81% 121B
48.31x6.1x20.62x0.88% 113B
13.5x0.31x6.8x3.73% 109B
32.63x5.34x17.54x1.05% 77.1B
58.14x6.79x29.66x0.2% 71.61B
20.34x3.4x13x1.32% 63.61B
17.85x1.05x11.86x0.7% 60.07B
16.72x5.91x12.01x0.76% 53.7B
Average 30.33x 5.21x 16.79x 1.12% 86.89B
Weighted average by Cap. 31.42x 5.60x 17.17x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Samwha Electronics Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Samwha Electronics Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Samwha Electronics Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Samwha Electronics Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. A011230 Stock
  4. Valuation Samwha Electronics Co.,Ltd.