Company Valuation: Winix Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 387,321 324,497 177,049 167,248 73,191 88,840
Change - -16.22% -45.44% -5.54% -56.24% 21.38%
Enterprise Value (EV) 1 428,550 429,375 296,638 233,634 177,170 285,410
Change - 0.19% -30.91% -21.24% -24.17% 61.09%
P/E 9.53x 16.4x 81.2x 16.7x -1.65x -4.85x
PBR 2.04x 1.62x 0.88x 0.8x 0.43x 0.61x
PEG - -0.3x -0.9x 0x 0x 0.1x
Capitalization / Revenue 1.01x 0.81x 0.54x 0.45x 0.21x 0.24x
EV / Revenue 1.12x 1.07x 0.9x 0.62x 0.5x 0.77x
EV / EBITDA 7.07x 12x 19x 12x 22.5x -6.92x
EV / EBIT 8.25x 16.8x 79.1x 35.8x -30.2x -4.7x
EV / FCF -19.5x -7.64x -10.5x 4.37x -18x -4.39x
FCF Yield -5.12% -13.1% -9.51% 22.9% -5.56% -22.8%
Dividend per Share 2 500 500 400 300 300 -
Rate of return 2.11% 2.45% 3.57% 2.84% 6.48% -
EPS 2 2,487 1,245 137.9 632.7 -2,810 -1,160
Distribution rate 20.1% 40.2% 290% 47.4% -10.7% -
Net sales 1 382,343 400,233 328,991 375,301 351,199 369,536
EBITDA 1 60,573 35,852 15,593 19,438 7,857 -41,218
EBIT 1 51,957 25,565 3,752 6,521 -5,876 -60,672
Net income 1 42,415 19,982 2,180 10,001 -44,415 -18,330
Net Debt 1 41,230 104,877 119,589 66,386 103,980 196,570
Reference price 2 23,700.00 20,400.00 11,200.00 10,580.00 4,630.00 5,620.00
Nbr of stocks (in thousands) 16,343 15,907 15,808 15,808 15,808 15,808
Announcement Date 3/19/21 3/21/22 3/21/23 3/20/24 3/18/25 3/23/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.17M
7.03x0.96x4.74x7.91% 30.81B
11.64x0.31x5.48x4.47% 5.41B
15.25x1.14x9.37x1.92% 4.7B
9.37x1.52x5.89x3.49% 4.21B
12.56x0.85x9.13x0.78% 3.85B
21.85x0.51x8.1x2.25% 2.6B
18.84x - - 5.32% 2.39B
11.3x1.32x8.29x6.17% 2.24B
23.36x - - 1.83% 2.11B
Average 14.58x 0.94x 7.29x 3.79% 5.84B
Weighted average by Cap. 10.56x 0.94x 5.94x 5.67%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!