Company Valuation: C&R Research Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 108,379 61,891 65,274 65,915 51,723
Change - -42.89% 5.47% 0.98% -21.53%
Enterprise Value (EV) 1 103,119 58,988 59,866 58,241 49,049
Change - -42.8% 1.49% -2.71% -15.78%
P/E -3.1x 15.6x 11.9x 17.1x 19.9x
PBR 3.56x 1.72x 1.55x 1.41x 1.05x
PEG - -0x 0.3x -0.5x -0.6x
Capitalization / Revenue 2.51x 1.28x 1.18x 1.1x 0.8x
EV / Revenue 2.39x 1.22x 1.09x 0.98x 0.75x
EV / EBITDA 16x 11x 8.12x 12.1x 19.4x
EV / EBIT 17.9x 12.5x 9.61x 16x 35.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - 50 -
Rate of return - - - 0.86% -
EPS 2 -3,330 365 499.5 340 226.5
Distribution rate - - - 14.7% -
Net sales 1 43,171 48,498 55,102 59,689 64,982
EBITDA 1 6,435 5,358 7,377 4,819 2,528
EBIT 1 5,751 4,708 6,233 3,630 1,385
Net income 1 -3,301 3,929 5,563 3,839 2,586
Net Debt 1 -5,260 -2,903 -5,408 -7,674 -2,674
Reference price 2 10,325.00 5,700.00 5,950.00 5,810.00 4,500.00
Nbr of stocks (in thousands) 10,497 10,858 10,970 11,345 11,494
Announcement Date 22/03/22 22/03/23 19/03/24 19/03/25 17/03/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 15.14M
33.27x5.94x17.68x0.96% 48.7B
-22.15x304.02x-19.9x-.--% 42.05B
29.93x2.99x12.91x-.--% 38.26B
43.85x4.94x27.58x-.--% 37.5B
29.67x8.57x21.53x0.39% 31.44B
33.27x5.44x24.74x-.--% 16.33B
23.25x2.04x8.83x1.16% 13.98B
53.86x3.78x14.82x-.--% 12.68B
Average 28.12x 42.22x 13.52x 0.31% 26.77B
Weighted average by Cap. 24.75x 57.31x 12.22x 0.31%

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. A359090 Stock
  4. Valuation C&R Research Inc.