|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 60,400.00 KRW | -8.76% |
|
-2.27% | -22.56% |
| 07-27 | Doosan Robotics Narrows Q2 Loss as Revenue Soars 290% | MT |
| 07-17 | Grid Dynamics Reports Partnership With Doosan Robotics | MT |
Company Valuation: Doosan Robotics Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,525,600 | 3,390,085 | 5,055,958 | 3,915,127 | - | - |
| Change | - | -54.95% | 49.14% | -22.56% | - | - |
| Enterprise Value (EV) 1 | 7,149 | 3,118 | 4,875 | 3,743 | 3,881 | 3,906 |
| Change | - | -56.39% | 56.37% | -23.21% | 3.68% | 0.64% |
| P/E | -387x | -92.7x | -91.1x | -102x | -333x | 657x |
| PBR | 17.2x | 8.42x | 14.5x | 12.6x | 13.1x | 12.9x |
| PEG | - | -1.1x | -1.8x | 3.3x | 4.8x | -4x |
| Capitalization / Revenue | 142x | 72.4x | 153x | 66.6x | 40.3x | 19.8x |
| EV / Revenue | 135x | 66.6x | 148x | 63.7x | 39.9x | 19.7x |
| EV / EBITDA | -483x | -88.9x | -89.6x | -102x | -383x | 508x |
| EV / EBIT | -373x | -75.7x | -82x | -78.7x | -194x | -1,199x |
| EV / FCF | -236x | -66.2x | -160x | -74.9x | -94.7x | - |
| FCF Yield | -0.42% | -1.51% | -0.62% | -1.34% | -1.06% | - |
| Dividend per Share 3 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 3 | -300 | -564 | -856 | -591.7 | -181.3 | 91.91 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 53.04 | 46.83 | 32.98 | 58.75 | 97.24 | 198.2 |
| EBITDA 1 | -14.81 | -35.06 | -54.38 | -36.54 | -10.15 | 7.692 |
| EBIT 1 | -19.17 | -41.2 | -59.47 | -47.53 | -19.99 | -3.257 |
| Net income 1 | -15.87 | -36.56 | -55.5 | -29 | -16 | - |
| Net Debt 1 | -376.8 | -272.5 | -181.1 | -171.9 | -34.2 | -9.49 |
| Reference price 3 | 116,100.00 | 52,300.00 | 78,000.00 | 60,400.00 | 60,400.00 | 60,400.00 |
| Nbr of stocks (in thousands) | 64,820 | 64,820 | 64,820 | 64,820 | - | - |
| Announcement Date | 30/01/24 | 13/02/25 | 11/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -111.89x | 70.12x | -112.72x | -.--% | 2.92B | |
| 36.27x | 6.22x | 23.08x | 0.74% | 124B | |
| 31.71x | 5.87x | 20.31x | 1.9% | 38.68B | |
| 35.35x | 4.51x | 16.64x | 0.1% | 33.13B | |
| 21.3x | 1.76x | 12.92x | 2.28% | 30.28B | |
| 26.26x | 3.16x | 13.77x | 1.45% | 28.56B | |
| 22.71x | 3.3x | 14.21x | 1.03% | 27.72B | |
| 24.79x | 3.89x | 13.05x | 1.47% | 27.58B | |
| 109.49x | 37.88x | 88.82x | 0.35% | 25.76B | |
| 26.49x | 3.32x | 16.27x | 1.71% | 24.11B | |
| Average | 22.25x | 14.00x | 10.63x | 1.1% | 36.32B | |
| Weighted average by Cap. | 35.11x | 7.58x | 22.30x | 1.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A454910 Stock
- Valuation Doosan Robotics Inc.
Select your edition
All financial news and data tailored to specific country editions
