Company Valuation: Shinpoong Pharmaceutical Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,353,533 1,653,859 1,124,818 707,263 539,247 738,559
Change - -73.97% -31.99% -37.12% -23.76% 36.96%
Enterprise Value (EV) 1 6,164,679 1,562,338 1,070,830 692,834 537,383 722,909
Change - -74.66% -31.46% -35.3% -22.44% 34.52%
P/E 1,307x -147x -31.9x -12.6x -35.7x 81.8x
PBR 16.8x 4.56x 3.29x 2.57x 2.06x 2.56x
PEG - 0x -0x -0.2x 0.5x -1x
Capitalization / Revenue 32.1x 8.74x 5.37x 3.53x 2.44x 3.15x
EV / Revenue 31.2x 8.26x 5.12x 3.46x 2.43x 3.08x
EV / EBITDA 309x -958x -50.5x -19.5x -106x 28.2x
EV / EBIT 796x -109x -31.5x -14.6x -31.6x 50.7x
EV / FCF 88x -32.1x -65.4x -25.9x -104x 83.8x
FCF Yield 1.14% -3.12% -1.53% -3.86% -0.96% 1.19%
Dividend per Share 2 100 - - - - -
Rate of return 0.08% - - - - -
EPS 2 94.85 -217.8 -663.9 -1,075 -289.1 171.6
Distribution rate 105% - - - - -
Net sales 1 197,751 189,237 209,288 200,229 221,094 234,681
EBITDA 1 19,954 -1,631 -21,215 -35,484 -5,066 25,648
EBIT 1 7,746 -14,306 -34,019 -47,392 -17,029 14,255
Net income 1 5,003 -11,584 -35,377 -57,325 -15,387 8,825
Net Debt 1 -188,854 -91,521 -53,988 -14,430 -1,864 -15,650
Reference price 2 124,000.00 31,950.00 21,150.00 13,520.00 10,310.00 14,040.00
Nbr of stocks (in thousands) 51,262 51,262 51,262 51,262 51,262 51,262
Announcement Date 3/23/21 3/17/22 3/23/23 3/21/24 3/20/25 3/20/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 378M
35.43x6.66x23.08x0.89% 48.2B
18.31x2.21x9.9x1.43% 39.97B
28.56x4.06x16.85x0.57% 12.43B
27.71x3.37x17.45x0.91% 12.03B
19.17x3.41x11.88x3.76% 9.35B
9.79x2.26x5.85x4.42% 7.75B
30.59x4.01x18.65x0.15% 7.43B
15.85x2.08x6.73x3.19% 7.22B
Average 23.17x 3.51x 13.80x 1.92% 16.08B
Weighted average by Cap. 25.80x 4.12x 15.73x 1.47%

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. A019170 Stock
  4. Valuation Shinpoong Pharmaceutical Co.,Ltd