Company Valuation: Xcure Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 22,098 22,540 29,240 30,509
Change - 2% 29.72% 4.34%
Enterprise Value (EV) 1 5,944 20,668 21,674 28,336
Change - 247.74% 4.87% 30.74%
P/E 24.8x -8.43x -1.45x 145x
PBR 0.9x 1.05x 1.4x 0.96x
PEG - 0x -0x -1x
Capitalization / Revenue 2.15x 0.65x 2.72x 1.65x
EV / Revenue 0.58x 0.59x 2.02x 1.53x
EV / EBITDA 7.79x 27x -17.8x 14.5x
EV / EBIT 18.3x -175x -9.71x 18.7x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 93 -279.2 -1,567 9
Distribution rate - - - -
Net sales 1 10,276 34,763 10,747 18,537
EBITDA 1 763 764.4 -1,220 1,960
EBIT 1 324.7 -118.2 -2,233 1,514
Net income 1 890.6 -2,674 -16,081 233.4
Net Debt 1 -16,155 -1,872 -7,565 -2,173
Reference price 2 2,307.69 2,353.85 2,265.38 1,309.00
Nbr of stocks (in thousands) 9,576 9,576 12,907 23,307
Announcement Date 3/20/24 3/20/24 3/18/26 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 36.58M
21.23x11.94x17.68x0.38% 4,862B
22.7x11.12x15.1x1.11% 1,947B
43.23x17.7x26.05x0.67% 1,852B
11.34x6.83x8.26x0.06% 930B
4.97x3.02x3.62x0.23% 871B
88.32x15.33x56.67x-.--% 776B
-39.08x7.56x21.11x-.--% 455B
189.35x41.55x84.15x-.--% 256B
32.44x11.76x21.82x2.08% 252B
Average 41.61x 14.09x 28.27x 0.5% 1,220B
Weighted average by Cap. 28.67x 12.33x 20.91x 0.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA