Valuation ESTaid Corp.

Stocks

End-of-day quote Korea S.E. 02/10/2026			5-day change	1st Jan Change
2,350.00 ^KRW	-5.62%		-10.98%	-70.18%

20/12/23	Exponential Investments Co. Ltd announced that it has received KRW 4.6995 billion in funding from ZUM Internet Corp.	CI
15/05/23	ZUM Internet Corp. Reports Earnings Results for the First Quarter Ended March 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	158,065	135,977	84,851	79,320	47,673	42,520
Change	-	-13.97%	-37.6%	-6.52%	-39.9%	-10.81%
Enterprise Value (EV) ¹	129,150	102,678	53,032	54,804	18,346	15,399
Change	-	-20.5%	-48.35%	3.34%	-66.52%	-16.06%
P/E	134x	26.2x	-41.7x	-10.9x	-9.45x	-6.65x
PBR	5.9x	4.2x	2.72x	3.15x	2.3x	2.95x
PEG	-	0x	0x	-0x	0.3x	-0.2x
Capitalization / Revenue	6.64x	4.72x	3.7x	5.73x	2.91x	2.73x
EV / Revenue	5.42x	3.57x	2.31x	3.96x	1.12x	0.99x
EV / EBITDA	73.7x	12.8x	126x	-10.9x	-4.67x	-3.24x
EV / EBIT	308x	15.2x	-76.1x	-8.87x	-3.82x	-2.76x
EV / FCF	92.7x	15.7x	-90.6x	-208x	-5.81x	-7.29x
FCF Yield	1.08%	6.35%	-1.1%	-0.48%	-17.2%	-13.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	220	962	-376.9	-1,345	-935	-1,184
Distribution rate	-	-	-	-	-	-
Net sales ¹	23,814	28,780	22,922	13,837	16,399	15,584
EBITDA ¹	1,753	8,013	419.7	-5,030	-3,930	-4,750
EBIT ¹	419.3	6,745	-697.2	-6,176	-4,805	-5,578
Net income ¹	1,190	5,181	-2,034	-7,260	-5,033	-6,390
Net Debt ¹	-28,915	-33,299	-31,818	-24,516	-29,327	-27,121
Reference price ²	29,400.00	25,200.00	15,725.00	14,700.00	8,835.00	7,880.00
Nbr of stocks (in thousands)	5,376	5,396	5,396	5,396	5,396	5,396
Announcement Date	15/03/21	18/03/22	20/03/23	20/03/24	17/03/25	16/03/26

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.($)
ESTAID CORP.	-	-	-	-	9.45M
ALPHABET INC.	16.79x	8.21x	17.53x	0.25%	4,223B
META PLATFORMS, INC.	23.8x	7.52x	13.22x	0.28%	1,890B
MASTERCARD, INC.	28.88x	13.54x	21.39x	0.63%	495B
TENCENT HOLDINGS LIMITED	14.59x	3.89x	9.01x	1.4%	485B
NETFLIX, INC.	18.83x	5.58x	16.77x	-.--%	281B
ALIBABA GROUP HOLDING LIMITED	21.39x	1.56x	10.77x	0.98%	275B
SHOPIFY INC.	99.64x	13.12x	70.46x	-.--%	206B
UBER TECHNOLOGIES, INC.	21.84x	2.49x	12.69x	-.--%	142B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	27.65x	15.78x	19.35x	0.41%	811.07B
Weighted average by Cap.	21.26x	8.91x	17.04x	0.35%