Company Valuation: UniTest Incorporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 602,868 213,495 272,256 178,725 276,120 222,238 - -
Change - -64.59% 27.52% -34.35% 54.49% -19.51% - -
Enterprise Value (EV) 1 568.4 190.5 272.3 178.7 276.1 208.6 173 163.5
Change - -66.48% 42.91% -34.35% 54.49% -24.44% -17.06% -5.49%
P/E -101x -40.1x 40.3x -6.76x -13.3x 9.48x 5.02x 4.41x
PBR 4.15x 1.56x - - - 1.95x 1.45x 1.13x
PEG - 3.6x -0x 0x 0.6x -0x 0.1x 0.3x
Capitalization / Revenue 5.26x 1.72x 1.62x - - 1x 0.57x 0.51x
EV / Revenue 4.96x 1.54x 1.62x - - 0.94x 0.45x 0.38x
EV / EBITDA -105x -141x 23.4x - - 7.15x 2.45x 2.06x
EV / EBIT -62.8x -31.8x 38.1x - - 8.8x 2.67x 2.27x
EV / FCF -26.4x -8.43x - - - 7.7x 7.87x 12.8x
FCF Yield -3.78% -11.9% - - - 13% 12.7% 7.83%
Dividend per Share 3 - - - - - 150 250 400
Rate of return - - - - - 1.37% 2.29% 3.66%
EPS 3 -295 -262 332 -1,301 -1,022 1,153 2,179 2,480
Distribution rate - - - - - 13% 11.5% 16.1%
Net sales 1 114.6 123.8 167.8 - - 221.2 387 433.9
EBITDA 1 -5.4 -1.35 11.63 - - 29.2 70.7 79.3
EBIT 1 -9.05 -5.992 7.143 - - 23.7 64.7 72.1
Net income 1 -5.988 -6.905 6.75 -26.46 -20.79 24.4 46 52.4
Net Debt 1 -34.47 -22.98 - - - -13.6 -49.2 -58.7
Reference price 3 29,650.00 10,500.00 13,390.00 8,790.00 13,580.00 10,930.00 10,930.00 10,930.00
Nbr of stocks (in thousands) 20,333 20,333 20,333 20,333 20,333 20,333 - -
Announcement Date 2/9/22 2/13/23 3/15/24 3/20/25 3/19/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.48x0.94x7.15x - 166M
33.57x13.17x27.33x0.53% 236B
34.21x12.75x24.77x0.28% 150B
42.77x11.38x32.1x0.14% 59.37B
49.01x19.59x38.5x1.44% 35.9B
81.79x22.92x70.31x0.15% 24.31B
55.34x3.05x14.83x0.14% 13.12B
29.26x8.01x15.65x1.87% 10.68B
77.83x35.07x77.26x0.4% 10.44B
50.63x3.12x16.81x0.29% 8.03B
Average 46.39x 13.00x 32.47x 0.58% 54.75B
Weighted average by Cap. 39.42x 13.64x 30.05x 0.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. A086390 Stock
  4. Valuation UniTest Incorporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!