Company Valuation: Uniquest Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 392,800 323,758 216,367 132,508 143,641 142,561
Change - -17.58% -33.17% -38.76% 8.4% -0.75%
Enterprise Value (EV) 1 401,940 333,527 280,787 180,298 227,309 197,058
Change - -17.02% -15.81% -35.79% 26.07% -13.31%
P/E 16.4x 5.49x 4.45x 7.88x 27.1x 6.91x
PBR 1.71x 1.07x 0.63x 0.51x 0.62x 0.58x
PEG - 0x -0.3x -0.1x -0.4x 0x
Capitalization / Revenue 0.98x 0.55x 0.29x 0.2x 0.2x 0.2x
EV / Revenue 1x 0.56x 0.38x 0.27x 0.32x 0.27x
EV / EBITDA 32.7x 11.7x 6.4x 4.76x 6.2x 5.43x
EV / EBIT 44.1x 13.5x 6.86x 5.31x 6.66x 5.68x
EV / FCF 51.8x -46.8x -4.33x -20.7x -8.92x 5.39x
FCF Yield 1.93% -2.14% -23.1% -4.84% -11.2% 18.6%
Dividend per Share 2 150.1 360.2 240.1 200 100 -
Rate of return 0.85% 2.48% 2.42% 3.29% 1.5% -
EPS 2 1,073 2,648 2,225 771.3 245 954.5
Distribution rate 14% 13.6% 10.8% 25.9% 40.8% -
Net sales 1 402,809 590,983 739,460 665,926 710,482 730,043
EBITDA 1 12,274 28,542 43,899 37,872 36,649 36,291
EBIT 1 9,117 24,636 40,913 33,986 34,138 34,704
Net income 1 23,932 62,562 49,119 19,342 5,291 20,618
Net Debt 1 9,140 9,769 64,420 47,790 83,668 54,498
Reference price 2 17,650.20 14,528.40 9,905.72 6,080.00 6,650.00 6,600.00
Nbr of stocks (in thousands) 22,255 22,285 21,843 21,794 21,600 21,600
Announcement Date 3/12/21 3/10/22 3/16/23 3/21/24 3/20/25 3/19/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 84.15M
31.69x3.7x20.53x0.47% 18.82B
11.72x - - -.--% 10.55B
8.88x0.14x6.9x5.92% 8.36B
8.17x0.23x8.77x8.78% 5.57B
16.71x - - 2.53% 3.6B
Average 15.43x 1.36x 12.07x 3.54% 7.83B
Weighted average by Cap. 19.19x 2.20x 15.05x 2.48%

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. A077500 Stock
  4. Valuation Uniquest Corporation