Valuation Daou Technology Inc.

Stocks

End-of-day quote Korea S.E. 30/10/2026			5-day change	1st Jan Change
32,250.00 ^KRW	-3.30%		-0.46%	-16.99%

10-20	Consortium Including Saramin, CJ Corp., Daou Technology Selected as Preferred Bidder for JoongAng Ilbo Acquisition	MT
10-20	Daou Kiwoom-CJ Consortium Chosen as Preferred Bidder for JoongAng Ilbo	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	947,539	986,479	828,496	771,969	771,106	1,676,410
Change	-	4.11%	-16.01%	-6.82%	-0.11%	117.4%
Enterprise Value (EV) ¹	-17,441,254	-17,247,467	-14,240,623	819,058	-15,421,542	-20,719,429
Change	-	1.11%	17.43%	105.75%	-1,982.84%	-34.35%
P/E	3.44x	2.81x	2.25x	3.46x	2.3x	3.32x
PBR	0.6x	0.5x	0.36x	0.31x	0.27x	0.49x
PEG	-	0.1x	0.47x	-0.1x	0x	0.1x
Capitalization / Revenue	0.18x	0.16x	0.09x	0.08x	0.07x	0.1x
EV / Revenue	-3.38x	-2.83x	-1.55x	0.08x	-1.33x	-1.18x
EV / EBITDA	-16.5x	-13.3x	-18.5x	1.18x	-12.4x	-12.6x
EV / EBIT	-17.2x	-13.7x	-19.8x	1.28x	-13.1x	-13.3x
EV / FCF	-4.99x	128x	24.3x	2.38x	123x	-2.31x
FCF Yield	-20%	0.78%	4.11%	42%	0.81%	-43.3%
Dividend per Share ²	500	600	600	700	1,400	1,800
Rate of return	2.28%	2.63%	3.13%	3.91%	7.83%	4.63%
EPS ²	6,370	8,127	8,515	5,167	7,756	11,707
Distribution rate	7.85%	7.38%	7.05%	13.5%	18%	15.4%
Net sales ¹	5,164,696	6,086,980	9,210,610	9,855,142	11,625,798	17,495,004
EBITDA ¹	1,054,165	1,298,022	770,871	696,752	1,248,606	1,646,239
EBIT ¹	1,015,387	1,255,482	718,687	639,880	1,174,682	1,559,284
Net income ¹	275,616	376,114	372,565	225,975	355,835	505,182
Net Debt ¹	-18,388,793	-18,233,946	-15,069,119	47,090	-16,192,648	-22,395,839
Reference price ²	21,900.00	22,800.00	19,200.00	17,890.00	17,870.00	38,850.00
Nbr of stocks (in thousands)	43,267	43,267	43,151	43,151	43,151	43,151
Announcement Date	24/03/21	21/03/22	21/03/23	20/03/24	18/03/25	18/03/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAOU TECHNOLOGY INC.	-	-	-	-	1.04B
MORGAN STANLEY	14.27x	6.34x	-	2.34%	288B
THE GOLDMAN SACHS GROUP, INC.	12.52x	9.93x	-	2.13%	271B
CITIGROUP INC.	10.76x	-	-	2.07%	203B
CHARLES SCHWAB	14.24x	5.13x	8.49x	1.45%	152B
CITIC SECURITIES COMPANY LIMITED	9.68x	1.4x	-	3.88%	53.22B
BANCO BTG PACTUAL S.A.	9.94x	7.18x	11.63x	3.39%	45.66B
EAST MONEY INFORMATION CO.,LTD.	18.49x	10.28x	11.37x	0.71%	41.84B
GUOTAI HAITONG SECURITIES CO., LTD.	8.46x	5.9x	-	3.93%	39.2B
INTERACTIVE BROKERS GROUP, INC.	28.21x	3.89x	4.91x	0.56%	34.84B
Average	14.06x	6.26x	9.10x	2.27%	113.03B
Weighted average by Cap.	13.21x	7.02x	9.00x	2.18%