Company Valuation: Com2uS N Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 613,997 226,798 142,156 84,355 35,762
Change - -63.06% -37.32% -40.66% -57.61%
Enterprise Value (EV) 1 617,776 235,727 149,713 81,584 35,875
Change - -61.84% -36.49% -45.51% -56.03%
P/E -50.7x -366x -59.1x -478x -9.24x
PBR 19.8x 7.5x 4.71x 2.81x 1.37x
PEG 0x 3.9x -0x 5.2x -0x
Capitalization / Revenue 24.7x 5.69x 4.02x 2.85x 1.31x
EV / Revenue 24.8x 5.92x 4.24x 2.76x 1.32x
EV / EBITDA 295x 209x -103x -45.6x -35.7x
EV / EBIT 682x -246x -40.5x -19.3x -11.7x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -1,513 -75 -275 -20 -439
Distribution rate - - - - -
Net sales 1 24,872 39,845 35,335 29,560 27,231
EBITDA 1 2,095 1,127 -1,458 -1,790 -1,004
EBIT 1 905.7 -958.7 -3,696 -4,221 -3,060
Net income 1 -10,540 -595.8 -2,374 -175.2 -3,872
Net Debt 1 3,780 8,930 7,557 -2,771 113
Reference price 2 76,750.00 27,450.00 16,250.00 9,565.00 4,055.00
Nbr of stocks (in thousands) 8,000 8,262 8,748 8,819 8,819
Announcement Date 18/03/22 16/03/23 15/03/24 13/03/25 12/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.36M
14.55x1.6x7.27x3.85% 29.49B
10x1.11x6.21x3.98% 23.68B
11.75x5.2x9.47x7.44% 10.62B
16.31x1.3x4.09x2.89% 5.9B
44.33x0.73x4.35x3.84% 5.72B
-56.23x1.77x7.42x0% 5.11B
14.67x0.5x4.89x1.63% 3.99B
36.16x4.7x12.73x-.--% 3.52B
Average 11.44x 2.11x 7.05x 2.95% 9.78B
Weighted average by Cap. 11.80x 1.91x 6.96x 3.77%

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. A291230 Stock
  4. Valuation Com2uS N Corporation