Company Valuation: Solborn, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 137,258 142,452 93,171 104,079 100,743 81,241
Change - 3.78% -34.59% 11.71% -3.21% -19.36%
Enterprise Value (EV) 1 67,675 58,427 14,354 -429.1 -54,121 -99,504
Change - -13.67% -75.43% -102.99% -12,511.33% -83.85%
P/E 94.9x 7.01x -1.95x 2.37x 2.57x 4.48x
PBR 0.98x 0.77x 0.65x 0.55x 0.43x 0.43x
PEG - 0x 0x -0x -0.2x -0.1x
Capitalization / Revenue 1.67x 1.42x 0.99x 0.84x 0.87x 0.67x
EV / Revenue 0.82x 0.58x 0.15x -0x -0.47x -0.82x
EV / EBITDA 7.17x 3.38x -0.6x -0.01x -2.27x -3.67x
EV / EBIT 9.46x 3.96x -0.54x -0.01x -2.57x -4.05x
EV / FCF 5.54x 5.83x -1.09x -0.02x -2.08x -4.81x
FCF Yield 18.1% 17.2% -91.4% -5,565% -48% -20.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 63.76 792.1 -1,864 1,714 1,527 814.3
Distribution rate - - - - - -
Net sales 1 82,039 100,199 93,816 123,383 116,081 120,651
EBITDA 1 9,440 17,262 -23,740 34,612 23,796 27,102
EBIT 1 7,152 14,743 -26,476 31,821 21,032 24,548
Net income 1 1,447 17,822 -41,712 38,249 34,047 20,869
Net Debt 1 -69,583 -84,025 -78,817 -104,509 -154,864 -180,745
Reference price 2 6,050.00 5,550.00 3,630.00 4,055.00 3,925.00 3,645.00
Nbr of stocks (in thousands) 22,687 25,667 25,667 25,667 25,667 22,288
Announcement Date 3/18/21 3/23/22 3/23/23 3/21/24 3/19/25 3/22/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 84.13M
32.63x5.72x21.9x0.28% 243B
36.53x6.54x20.7x0.69% 152B
43.87x11.61x25.61x-.--% 143B
15.95x3.3x10.77x-.--% 61.14B
34.78x6.83x21.69x-.--% 49.85B
32.98x6.53x22.16x0.61% 47.74B
18.72x2.28x11.58x2.69% 47.74B
43.4x10.53x23.2x-.--% 45.9B
55.31x8.91x31.44x-.--% 41.3B
Average 34.91x 6.91x 21.01x 0.47% 83.11B
Weighted average by Cap. 35.12x 7.04x 21.46x 0.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Solborn, Inc.

Historical PBR trend

Valuation ratios - PBR - Solborn, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Solborn, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Solborn, Inc.

  1. Stock Market
  2. Stocks
  3. A035610 Stock
  4. Valuation Solborn, Inc.