Company Valuation: Artist Company Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 127,603 37,581 137,820 176,041 63,145
Change - -70.55% 266.73% 27.73% -64.13%
Enterprise Value (EV) 1 111,776 21,798 105,581 171,269 50,363
Change - -80.5% 384.37% 62.22% -70.59%
P/E -16.8x -2.14x -28.4x -22.8x 47.1x
PBR 5.36x 6.24x 9.43x 7.58x 1.55x
PEG -0.3x -0x 0.4x 1.3x -0x
Capitalization / Revenue 3.6x 1.05x 6.48x 8.28x 1.35x
EV / Revenue 3.16x 0.61x 4.96x 8.05x 1.08x
EV / EBITDA -30.4x -5.5x -66x -87.8x 127x
EV / EBIT -20.5x -3.46x -32.2x -54.4x -11.7x
EV / FCF -24x -4.34x 18.6x -11.5x 6.04x
FCF Yield -4.17% -23% 5.38% -8.72% 16.5%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -1,099 -2,537 -703.6 -578.4 85.92
Distribution rate - - - - -
Net sales 1 35,421 35,760 21,272 21,265 46,650
EBITDA 1 -3,678 -3,966 -1,600 -1,951 397.3
EBIT 1 -5,465 -6,306 -3,278 -3,148 -4,309
Net income 1 -7,470 -17,523 -4,998 -7,731 1,298
Net Debt 1 -15,828 -15,783 -32,239 -4,771 -12,782
Reference price 2 18,500.00 5,440.00 19,950.00 13,170.00 4,050.00
Nbr of stocks (in thousands) 6,897 6,908 6,908 13,367 15,591
Announcement Date 22/03/22 21/03/23 21/03/24 20/03/25 19/03/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 23M
9.12x1.03x5.75x4.37% 21.59B
13.36x5.91x10.75x6.57% 12.02B
15.77x1.23x4.73x3.03% 5.54B
16.96x0.6x5.84x1.42% 4.63B
9.3x0.66x3.97x5.03% 4.34B
-34.73x1.39x5.89x-.--% 3.3B
18.43x0.39x5.61x2.46% 2.93B
Average 6.89x 1.60x 6.08x 3.27% 6.8B
Weighted average by Cap. 9.26x 2.05x 6.62x 4.15%

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. A321820 Stock
  4. Valuation Artist Company Inc.