Company Valuation: TYM Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 192,362 260,619 423,576 236,957 188,449 250,726
Change - 35.48% 62.53% -44.06% -20.47% 33.05%
Enterprise Value (EV) 1 307,650 435,630 610,131 456,707 371,252 333,794
Change - 41.6% 40.06% -25.15% -18.71% -10.09%
P/E 54.7x 9.14x 4.3x 3.97x 10.4x 6.39x
PBR 1.64x 1.03x 1.25x 0.62x 0.46x 0.59x
PEG - 0x 0x -0.1x -0.1x 0x
Capitalization / Revenue 0.27x 0.31x 0.36x 0.28x 0.24x 0.27x
EV / Revenue 0.43x 0.52x 0.52x 0.55x 0.47x 0.36x
EV / EBITDA 6.73x 8.06x 4.43x 4.92x 10.7x 4.05x
EV / EBIT 10.6x 11.5x 5x 5.97x 23.2x 5.18x
EV / FCF 5.25x -5.09x -23.6x -12x 9.8x 2.93x
FCF Yield 19.1% -19.6% -4.23% -8.31% 10.2% 34.2%
Dividend per Share 2 - 66.67 200 160 110 -
Rate of return - 1.13% 2.08% 2.9% 2.51% -
EPS 2 96.05 643.7 2,230 1,390 424 984.3
Distribution rate - 10.4% 8.97% 11.5% 25.9% -
Net sales 1 713,301 841,456 1,166,139 836,475 788,790 929,361
EBITDA 1 45,680 54,061 137,749 92,751 34,548 82,363
EBIT 1 29,087 37,951 121,994 76,456 16,032 64,480
Net income 1 3,535 26,872 98,186 60,427 18,209 40,119
Net Debt 1 115,288 175,011 186,555 219,750 182,802 83,068
Reference price 2 5,250.00 5,883.33 9,600.00 5,520.00 4,390.00 6,290.00
Nbr of stocks (in thousands) 36,640 44,298 44,123 42,927 42,927 39,861
Announcement Date 3/19/21 3/21/22 3/22/23 3/21/24 3/19/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 172M
32.56x5.15x29.26x1.1% 159B
21.1x - - 1.68% 8.95B
17.13x0.93x8.32x3.46% 3.91B
23.4x2.43x19.46x1.54% 3.39B
21.99x - - 1.27% 1.18B
9.51x - - 2.92% 950M
51.22x0.85x7.11x0.88% 940M
Average 25.27x 2.34x 16.04x 1.84% 22.33B
Weighted average by Cap. 31.38x 4.97x 28.45x 1.2%

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. A002900 Stock
  4. Valuation TYM Corporation