Company Valuation: Wiable Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 112,774 97,268 62,095 64,822
Change - -13.75% -36.16% 4.39%
Enterprise Value (EV) 1 110,309 112,684 79,109 84,057
Change - 2.15% -29.8% 6.26%
P/E 42.5x 38.1x 20.8x 14.3x
PBR 1.37x 1.18x 0.82x 0.83x
PEG - -10.04x 0.7x 0.3x
Capitalization / Revenue 1.75x 1.34x 0.78x 0.86x
EV / Revenue 1.72x 1.55x 1x 1.11x
EV / EBITDA 5.7x 7x 4.58x 4.37x
EV / EBIT 32.4x 39.1x 20.7x 15.5x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - 50 50 -
Rate of return - 2.68% 3.85% -
EPS 2 50.85 48.92 62.53 95.08
Distribution rate - 102% 80% -
Net sales 1 64,284 72,569 79,443 75,539
EBITDA 1 19,336 16,109 17,261 19,255
EBIT 1 3,405 2,884 3,825 5,425
Net income 1 2,435 2,340 2,991 4,548
Net Debt 1 -2,465 15,416 17,014 19,236
Reference price 2 2,160.00 1,863.00 1,298.00 1,355.00
Nbr of stocks (in thousands) 52,210 52,210 47,839 47,839
Announcement Date 3/18/24 3/18/24 3/24/25 3/20/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 45.1M
11.09x1.31x4.17x6.98% 223B
10.14x2.46x6.51x6.15% 191B
12.57x2.11x5.45x4.32% 142B
13.44x1.85x8.05x3.12% 88.91B
11.81x0.9x3.37x6.47% 80.63B
11.41x1.76x4.45x2.87% 63.98B
14.82x2.64x8.24x5.17% 56.83B
22.87x5.26x19.2x4.78% 54.33B
14.82x2.74x6.13x4.38% 51.28B
Average 13.66x 2.34x 7.28x 4.91% 95.21B
Weighted average by Cap. 12.52x 2.09x 6.35x 5.36%

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. A065530 Stock
  4. Valuation Wiable Corp.