Company Valuation: Anapass, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 292,788 313,123 283,408 260,047 249,742 210,341
Change - 6.95% -9.49% -8.24% -3.96% -15.78%
Enterprise Value (EV) 1 256,544 262,631 255,380 219,481 179,205 143,670
Change - 2.37% -2.76% -14.06% -18.35% -19.83%
P/E -5.55x 25.9x -21.3x 93.1x 13.2x 77.5x
PBR 15.4x 6.38x 7.39x 4.83x 3.43x 2.79x
PEG - -0x 0x -1x 0x -0.9x
Capitalization / Revenue 2.9x 6.47x 6.55x 3.64x 1.37x 1.94x
EV / Revenue 2.54x 5.43x 5.9x 3.07x 0.98x 1.33x
EV / EBITDA -14.8x 20.9x -86.6x 25.9x 7.32x 39.2x
EV / EBIT -11.4x 33.6x -33.8x 54.9x 8.94x -601x
EV / FCF 15.8x -38.3x -11.8x -83.9x 6.94x -67.6x
FCF Yield 6.33% -2.61% -8.47% -1.19% 14.4% -1.48%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4,860 1,042 -1,138 230.4 1,559 223.9
Distribution rate - - - - - -
Net sales 1 100,956 48,382 43,292 71,466 182,210 108,165
EBITDA 1 -17,349 12,573 -2,947 8,464 24,494 3,667
EBIT 1 -22,427 7,811 -7,547 4,001 20,043 -239.1
Net income 1 -48,979 12,652 -13,117 2,680 18,899 2,715
Net Debt 1 -36,244 -50,492 -28,028 -40,566 -70,537 -66,671
Reference price 2 26,950.00 27,000.00 24,200.00 21,450.00 20,600.00 17,350.00
Nbr of stocks (in thousands) 10,864 11,597 11,711 12,123 12,123 12,123
Announcement Date 01/03/21 01/03/22 01/03/23 29/02/24 01/03/25 01/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 93.88M
21.54x12.29x18.54x0.35% 5,201B
21.97x10.77x14.55x1.11% 1,938B
37.98x16.08x23.62x0.74% 1,679B
5.68x3.53x3.94x0.07% 1,112B
100.63x18.28x69.36x-.--% 944B
4.05x2.6x3.1x0.67% 806B
-41.65x8.28x23.09x-.--% 502B
34.2x12.83x23.37x1.86% 283B
Average 23.05x 10.58x 22.45x 0.6% 1,385B
Weighted average by Cap. 25.01x 11.46x 20.44x 0.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Anapass, Inc.

Historical PBR trend

Valuation ratios - PBR - Anapass, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Anapass, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Anapass, Inc.

  1. Stock Market
  2. Stocks
  3. A123860 Stock
  4. Valuation Anapass, Inc.