Company Valuation: Global Standard Technology, Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 331,856 176,449 248,295 297,822 515,721 1,036,489 - -
Change - -46.83% 40.72% 19.95% 73.16% 100.98% - -
Enterprise Value (EV) 1 284.9 115.5 163.6 297.8 515.7 920 904.9 873.4
Change - -59.45% 41.62% 82.04% 73.16% 78.39% -1.64% -3.48%
P/E 9.01x 3.83x 7x 6.75x 11.4x 17.5x 13.5x 11.4x
PBR 2.27x 0.94x 1.14x - - 3.04x 2.6x 2.21x
PEG - 0.2x -0.3x 0.3x 5.23x 0.6x 0.4x 0.6x
Capitalization / Revenue 1.09x 0.56x 0.89x 0.86x 1.49x 2.38x 1.9x 1.65x
EV / Revenue 0.94x 0.37x 0.59x 0.86x 1.49x 2.11x 1.66x 1.39x
EV / EBITDA 5.72x 1.94x 3.54x 4.69x - 10.6x 8.39x 6.89x
EV / EBIT 6.14x 2.05x 3.85x 5.04x 8.72x 12.3x 9.12x 7.4x
EV / FCF 20.5x 4.61x 6.07x - - 38.8x 25.9x 15.9x
FCF Yield 4.88% 21.7% 16.5% - - 2.58% 3.87% 6.27%
Dividend per Share 3 150 150 250 - - 880 1,070 1,260
Rate of return 0.8% 1.53% 1.81% - - 1.53% 1.85% 2.18%
EPS 3 2,088 2,557 1,968 2,479 2,533 3,288 4,285 5,064
Distribution rate 7.18% 5.87% 12.7% - - 26.8% 25% 24.9%
Net sales 1 304.5 312.8 279.2 346.2 347.2 435.3 545 630
EBITDA 1 49.81 59.7 46.22 63.51 - 86.6 107.8 126.8
EBIT 1 46.41 56.32 42.54 59.08 59.17 74.5 99.2 118.1
Net income 1 37.75 46.64 35.68 45.37 45.28 60.6 79 93.3
Net Debt 1 -46.97 -60.93 -84.69 - - -116.5 -131.6 -163.1
Reference price 3 18,825.00 9,800.00 13,775.00 16,740.00 28,850.00 57,700.00 57,700.00 57,700.00
Nbr of stocks (in thousands) 17,628 18,005 18,025 17,791 17,876 17,963 - -
Announcement Date 14/02/22 13/03/23 20/03/24 18/03/25 18/03/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.09x2.05x10.31x - 754M
41.66x14.1x31.99x0.56% 692B
39.5x11.99x34.68x0.38% 413B
35.04x11.67x28.64x0.35% 412B
36.58x14.31x29.63x0.49% 257B
44.25x16.63x32.33x0.21% 189B
36.27x8.21x25x1.34% 180B
38.97x4.18x19.28x1.32% 101B
59.7x8.86x47.21x0.15% 66.67B
46.38x12.36x34.85x0.13% 64.38B
Average 39.55x 10.43x 29.39x 0.55% 237.6B
Weighted average by Cap. 39.90x 12.47x 31.08x 0.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Global Standard Technology, Limited

Historical PBR trend

Valuation ratios - PBR - Global Standard Technology, Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Global Standard Technology, Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Global Standard Technology, Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Global Standard Technology, Limited
  1. Stock Market
  2. Stocks
  3. A083450 Stock
  4. Valuation Global Standard Technology, Limited