Company Valuation: Artist Studio Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 90,570 149,964 132,744 72,887 147,441 56,677
Change - 65.58% -11.48% -45.09% 102.29% -61.56%
Enterprise Value (EV) 1 85,215 140,289 138,878 55,072 102,479 28,849
Change - 64.63% -1.01% -60.35% 86.08% -71.85%
P/E 28.4x 51.6x -20.8x -7.67x -9.08x -12.1x
PBR 3.78x 3.36x 3.23x 1.82x 2.72x 1.14x
PEG - -1.5x 0x -0.2x -0.9x 0.2x
Capitalization / Revenue 2.61x 3.66x 2.99x 1.74x 5.4x 3.88x
EV / Revenue 2.46x 3.42x 3.13x 1.32x 3.75x 1.97x
EV / EBITDA 22.2x 38.6x -22.8x -6.49x -8.17x -14x
EV / EBIT 23.7x 43x -20.2x -5.6x -7.92x -10.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 714 465 -1,017 -1,469 -1,624 -470.1
Distribution rate - - - - - -
Net sales 1 34,650 41,024 44,422 41,864 27,307 14,618
EBITDA 1 3,841 3,635 -6,082 -8,488 -12,547 -2,059
EBIT 1 3,591 3,260 -6,883 -9,827 -12,947 -2,689
Net income 1 3,153 2,333 -6,365 -7,434 -14,955 -4,699
Net Debt 1 -5,356 -9,675 6,134 -17,815 -44,962 -27,829
Reference price 2 20,300.00 24,000.00 21,200.00 11,260.00 14,750.00 5,670.00
Nbr of stocks (in thousands) 4,462 6,249 6,262 6,473 9,996 9,996
Announcement Date 17/03/22 17/03/22 16/03/23 18/03/24 21/03/25 19/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.27M
62.53x0.88x6.88x1.95% 11.53B
-366.19x9.33x-976.11x-.--% 10.03B
26.41x3.16x13.61x1.39% 8.25B
51.05x2.42x5.24x0.52% 5.23B
57.98x16.19x40.97x1.09% 4.75B
11.5x1.45x7.59x4.42% 4.02B
78.22x3.87x24.61x0.31% 3.58B
18.04x4.63x6.23x-.--% 3.2B
-90.58x1.47x13.82x-.--% 3.26B
Average -16.78x 4.82x -95.24x 1.08% 5.39B
Weighted average by Cap. -39.02x 4.80x -170.64x 1.13%

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. A200350 Stock
  4. Valuation Artist Studio Inc.