Company Valuation: Wantedlab, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 351,319 118,449 94,281 50,277 31,349
Change - -66.28% -20.4% -46.67% -37.65%
Enterprise Value (EV) 1 321,359 86,148 71,570 31,494 25,221
Change - -73.19% -16.92% -56% -19.92%
P/E 97x 13.2x 71.1x -40.4x 24.6x
PBR 10.6x 2.76x 2.68x 1.38x 0.82x
PEG -1x 0x -0.8x 0x -0x
Capitalization / Revenue 11.1x 2.36x 2.38x 1.37x 0.82x
EV / Revenue 10.1x 1.71x 1.8x 0.86x 0.66x
EV / EBITDA 42.4x 8.17x 22.2x 33.6x 8.12x
EV / EBIT 52.9x 9.63x 45.5x -38.5x 28.8x
EV / FCF -38.7x 12.2x 96x 14.4x 13.5x
FCF Yield -2.59% 8.16% 1.04% 6.94% 7.39%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 385 952 152 -139.4 142
Distribution rate - - - - -
Net sales 1 31,699 50,291 39,668 36,743 38,174
EBITDA 1 7,574 10,539 3,220 938 3,107
EBIT 1 6,070 8,948 1,573 -818 875.3
Net income 1 3,093 9,438 1,404 -1,234 1,282
Net Debt 1 -29,960 -32,300 -22,710 -18,782 -6,127
Reference price 2 37,350.00 12,550.00 10,800.00 5,630.00 3,500.00
Nbr of stocks (in thousands) 9,406 9,438 8,730 8,930 8,957
Announcement Date 3/21/22 3/22/23 3/21/24 3/21/25 3/23/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22.43M
30.96x5.16x20.74x0.16% 140B
12.98x3.65x8.16x1.48% 7.06B
27.45x4.97x11.24x3.69% 3.72B
21.05x2.84x10.82x-.--% 2.3B
24.21x1.5x8.42x5.33% 594M
39.08x1.99x14.85x0.63% 538M
10.66x0.84x6.32x-.--% 409M
8.71x0.67x3.9x5.47% 355M
Average 21.89x 2.70x 10.56x 2.1% 17.19B
Weighted average by Cap. 29.81x 5.00x 19.64x 0.34%

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. A376980 Stock
  4. Valuation Wantedlab, Inc.