Company Valuation: JT Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 129,909 106,335 67,098 77,990 32,855 41,355
Change - -18.15% -36.9% 16.23% -57.87% 25.87%
Enterprise Value (EV) 1 122,811 82,516 40,625 57,583 1,859 8,676
Change - -32.81% -50.77% 41.74% -96.77% 366.67%
P/E 25.4x 7.77x 6.15x 14.4x 7.9x -163x
PBR 4.06x 2.31x 1.14x 1.3x 0.51x 0.65x
PEG - 0x -0.3x -0.3x -0.3x 2x
Capitalization / Revenue 2.91x 1.62x 0.82x 1.65x 0.66x 1.08x
EV / Revenue 2.75x 1.26x 0.5x 1.22x 0.04x 0.23x
EV / EBITDA 19.1x 6.52x 2.54x 13.6x 0.94x -10.5x
EV / EBIT 23.6x 7.22x 2.69x 19.6x 2.78x -4.15x
EV / FCF 116x 7.43x 20.1x -5.3x 0.15x -12.7x
FCF Yield 0.87% 13.5% 4.98% -18.9% 653% -7.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 510 1,365 1,108 594 455 -27.8
Distribution rate - - - - - -
Net sales 1 44,609 65,645 81,859 47,160 49,506 38,379
EBITDA 1 6,429 12,665 16,020 4,229 1,976 -825.9
EBIT 1 5,209 11,423 15,082 2,940 667.8 -2,089
Net income 1 5,204 13,912 15,040 5,492 4,181 -254.1
Net Debt 1 -7,098 -23,818 -26,473 -20,406 -30,996 -32,678
Reference price 2 12,950.00 10,600.00 6,810.00 8,550.00 3,595.00 4,525.00
Nbr of stocks (in thousands) 10,032 10,032 9,853 9,122 9,139 9,139
Announcement Date 19/03/21 17/03/22 16/03/23 19/03/24 20/03/25 19/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 40.33M
34.93x13.68x28.39x0.51% 245B
36.5x13.65x26.51x0.26% 156B
44.87x11.95x33.7x0.13% 62.28B
44.04x17.52x34.42x1.6% 32.1B
82.84x23.22x71.21x0.14% 24.6B
58.22x3.19x15.51x0.13% 13.8B
34.59x9.29x18.16x1.85% 12.56B
78.81x41.62x90.04x0.37% 11.9B
54.94x3.34x18.01x0.27% 8.71B
Average 52.19x 15.27x 37.33x 0.58% 56.77B
Weighted average by Cap. 40.83x 14.19x 31.24x 0.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. A089790 Stock
  4. Valuation JT Corporation