Valuation FreeMs Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 06/08/2026			5-day change	1st Jan Change
9,220.00 ^KRW	+1.43%		+13.97%	+35.79%

06-15	FreeMs Corporation announces an Equity Buyback for 625,000 shares.	CI
06-15	FreeMs Corporation authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	79,805	104,953	36,585	74,500	72,945	36,392
Change	-	31.51%	-65.14%	103.63%	-2.09%	-50.11%
Enterprise Value (EV) ¹	48,970	65,566	3,971	41,314	44,080	2,742
Change	-	33.89%	-93.94%	940.37%	6.69%	-93.78%
P/E	703x	85.9x	27.3x	102x	-50.2x	40.5x
PBR	1.64x	1.84x	0.63x	1.25x	1.32x	0.51x
PEG	-	0x	2.86x	-2.3x	0x	-0x
Capitalization / Revenue	4.34x	4.17x	1.23x	3.25x	4.12x	1.57x
EV / Revenue	2.66x	2.6x	0.13x	1.8x	2.49x	0.12x
EV / EBITDA	-182x	64x	4.59x	203x	-20.4x	6.03x
EV / EBIT	-112x	81.4x	6.02x	-3,351x	-18.8x	7.06x
EV / FCF	-62.2x	85.8x	-1.71x	251x	-60.7x	6.15x
FCF Yield	-1.61%	1.17%	-58.6%	0.4%	-1.65%	16.3%
Dividend per Share ²	50	50	50	50	50	-
Rate of return	0.31%	0.26%	0.74%	0.36%	0.37%	-
EPS ²	23.19	226.3	247.9	136.7	-271.3	167.7
Distribution rate	216%	22.1%	20.2%	36.6%	-18.4%	-
Net sales ¹	18,391	25,197	29,632	22,944	17,695	23,136
EBITDA ¹	-269.3	1,025	865.6	203.5	-2,166	454.7
EBIT ¹	-436.7	805.4	659.1	-12.33	-2,346	388.2
Net income ¹	115.7	1,216	1,338	734	-1,454	898.6
Net Debt ¹	-30,835	-39,387	-32,614	-33,185	-28,865	-33,650
Reference price ²	16,300.00	19,450.00	6,780.00	13,900.00	13,610.00	6,790.00
Nbr of stocks (in thousands)	4,896	5,396	5,396	5,360	5,360	5,360
Announcement Date	18/03/21	17/03/22	21/03/23	18/03/24	14/03/25	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.($)
FREEMS CORPORATION	-	-	-	-	34.24M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.55x	2.6x	11.69x	2.62%	281B
SIEMENS AG	26.99x	3.12x	17.05x	1.97%	254B
SCHNEIDER ELECTRIC SE	31.71x	4.06x	18.75x	1.54%	195B
EATON CORPORATION PLC	40.34x	5.85x	24.99x	0.96%	174B
DELTA ELECTRONICS, INC.	40.11x	5.38x	24.16x	1.06%	133B
VERTIV HOLDINGS CO.	46.07x	7.58x	30.53x	0.09%	107B
DELTA ELECTRONICS (THAILAND)	93.09x	11.94x	66.17x	0.34%	99.89B
EMERSON ELECTRIC CO.	33.27x	5.35x	18.55x	1.35%	90.63B
AMETEK, INC.	34.6x	7.2x	22.55x	0.53%	58.41B
Average	40.64x	5.90x	26.05x	1.16%	139.22B
Weighted average by Cap.	36.00x	5.00x	22.76x	1.47%