Company Valuation: SYTS Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 178,659 165,267 150,450 135,163 134,687 147,312
Change - -7.5% -8.97% -10.16% -0.35% 9.37%
Enterprise Value (EV) 1 -22,635 -50,321 -59,021 -92,777 -73,736 -88,546
Change - -122.31% -17.29% -57.19% 20.52% -20.08%
P/E 3.58x 4.99x 9.89x 6.26x 12.3x 6.15x
PBR 0.48x 0.41x 0.36x 0.31x 0.3x 0.32x
PEG - -0.1x -0.2x 0.1x -0.3x 0x
Capitalization / Revenue 0.9x 0.85x 0.84x 0.75x 0.7x 0.84x
EV / Revenue -0.11x -0.26x -0.33x -0.52x -0.39x -0.51x
EV / EBITDA -0.37x -1.25x -2.88x -4.21x -3.05x -3.94x
EV / EBIT -0.39x -1.38x -3.59x -5.25x -3.69x -4.8x
EV / FCF -0.78x -4.75x 58.1x -5.59x -3.36x -5.09x
FCF Yield -128% -21.1% 1.72% -17.9% -29.8% -19.7%
Dividend per Share 2 1,250 1,250 1,500 1,500 1,500 -
Rate of return 1.99% 2.16% 2.84% 3.09% 3.02% -
EPS 2 17,515 11,630 5,339 7,753 4,036 9,071
Distribution rate 7.14% 10.7% 28.1% 19.3% 37.2% -
Net sales 1 198,417 193,959 178,801 179,258 191,310 174,685
EBITDA 1 61,918 40,167 20,474 22,043 24,181 22,475
EBIT 1 57,697 36,387 16,445 17,684 19,992 18,442
Net income 1 49,910 33,140 15,101 21,640 11,008 23,951
Net Debt 1 -201,294 -215,588 -209,470 -227,940 -208,423 -235,858
Reference price 2 62,700.00 58,000.00 52,800.00 48,550.00 49,700.00 55,800.00
Nbr of stocks (in thousands) 2,849 2,849 2,849 2,784 2,710 2,640
Announcement Date 3/11/21 3/21/22 3/15/23 3/12/24 3/21/25 3/19/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 106M
157.67x - - 0.11% 455M
17.5x - - 1.07% 339M
Average 87.58x 0.59% 299.93M
Weighted average by Cap. 97.85x 0.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA