|
End-of-day quote
Korea S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 29,450.00 KRW | -0.51% |
|
-2.64% | -17.04% |
| 09-10 | Tranche Update on SHIFT UP Corporation's Equity Buyback Plan announced on March 10, 2026. | CI |
| 09-10 | Tranche Update on SHIFT UP Corporation's Equity Buyback Plan announced on March 10, 2026. | CI |
Company Valuation: SHIFT UP Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 3,698,421 | 2,093,131 | 1,729,949 | - | - |
| Change | - | -43.4% | -17.35% | - | - |
| Enterprise Value (EV) 1 | 3,420 | 1,497 | 1,069 | 983.9 | 910.7 |
| Change | - | -56.23% | -28.57% | -7.99% | -7.44% |
| P/E | 23.8x | 10.9x | 13.4x | 13.3x | 8.92x |
| PBR | 4.49x | 2.24x | 1.63x | 1.45x | 1.24x |
| PEG | - | 0.5x | -0.4x | 14.71x | 0.2x |
| Capitalization / Revenue | 16.5x | 7.11x | 8.09x | 8.04x | 4.92x |
| EV / Revenue | 15.3x | 5.09x | 5x | 4.57x | 2.59x |
| EV / EBITDA | 21.8x | 8x | 9.32x | 8.89x | 4.27x |
| EV / EBIT | 22.4x | 8.27x | 10.3x | 9.68x | 4.46x |
| EV / FCF | 29.2x | 8.75x | 8.55x | 7.99x | 5.57x |
| FCF Yield | 3.42% | 11.4% | 11.7% | 12.5% | 17.9% |
| Dividend per Share 3 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 3 | 2,659 | 3,260 | 2,197 | 2,217 | 3,301 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 224.1 | 294.2 | 214 | 215.2 | 351.6 |
| EBITDA 1 | 157.2 | 187.2 | 114.7 | 110.7 | 213.4 |
| EBIT 1 | 152.7 | 181.1 | 104.2 | 101.6 | 204.3 |
| Net income 1 | 148 | 191.1 | 127.7 | 128.2 | 191.2 |
| Net Debt 1 | -278.1 | -596.1 | -660.6 | -746 | -819.2 |
| Reference price 3 | 63,400.00 | 35,500.00 | 29,450.00 | 29,450.00 | 29,450.00 |
| Nbr of stocks (in thousands) | 58,335 | 58,961 | 58,742 | - | - |
| Announcement Date | 3/19/25 | 2/11/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.4x | 5x | 9.32x | -.--% | 1.3B | |
| 14.2x | 6.63x | 14.54x | 0.32% | 3,431B | |
| 21.12x | 6.17x | 11.08x | 0.34% | 1,572B | |
| 32.52x | 15.08x | 23.88x | 0.55% | 556B | |
| 13.19x | 3.51x | 8.12x | 1.54% | 440B | |
| 17.32x | 5.12x | 15.36x | -.--% | 255B | |
| 18.4x | 1.35x | 9.08x | 1.12% | 244B | |
| 97.31x | 12.89x | 69.26x | -.--% | 203B | |
| 20.54x | 2.34x | 11.91x | -.--% | 133B | |
| 45.11x | 5.24x | 34.59x | -.--% | 122B | |
| Average | 29.31x | 6.33x | 20.71x | 0.39% | 695.68B | |
| Weighted average by Cap. | 20.51x | 6.84x | 15.83x | 0.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A462870 Stock
- Valuation SHIFT UP Corporation
Select your edition
All financial news and data tailored to specific country editions
