Valuation Madup Inc.

Stocks

End-of-day quote Korea S.E. 23/10/2026			5-day change	1st Jan Change
5,740.00 ^KRW	-4.33%		-14.33%	-

08-12	Tranche Update on Madup Inc.'s Equity Buyback Plan announced on July 8, 2026.	CI
08-05	Madup Inc.'s Equity Buyback announced on July 8, 2026, has closed with 222,184 shares, representing 2% for KRW 1,564.50 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	109,835	-	-
Change	-	-	-
Enterprise Value (EV)	109,835	109,835	109,835
Change	-	0%	0%
P/E	8.08x	4.68x	-
PBR	2.26x	1.52x	-
PEG	0.5x	0.1x	-
Capitalization / Revenue	1.56x	1.08x	-
EV / Revenue	1.56x	1.08x	-
EV / EBITDA	8.45x	4.78x	-
EV / EBIT	8.79x	4.97x	-
EV / FCF	9.99x	5.78x	-
FCF Yield	10%	17.3%	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	710	1,227	-
Distribution rate	-	-	-
Net sales ¹	70.6	101.3	-
EBITDA ¹	13	23	-
EBIT ¹	12.5	22.1	-
Net income ¹	13.3	22.9	-
Net Debt	-	-	-
Reference price ²	5,740.00	5,740.00	5,740.00
Nbr of stocks (in thousands)	18,807	-	-
Announcement Date	-	-	-

¹KRW in Billions²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MADUP INC.	8.08x	-	-	-	81.49M
PUBLICIS GROUPE S.A.	14.65x	1.59x	7.28x	3.89%	28.2B
OMNICOM GROUP., INC.	10.23x	1.06x	6.16x	3.83%	22.56B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.06x	5.73x	10.12x	6.54%	11.17B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	132.74x	0.54x	89.69x	-	6.7B
DENTSU GROUP INC.	11.8x	0.81x	5.11x	-.--%	6.28B
JCDECAUX SE	16.49x	1.37x	4.25x	2.85%	5.93B
NIQ GLOBAL INTELLIGENCE PLC	-62.24x	1.95x	8.19x	0%	5.91B
WPP PLC	17.63x	0.74x	4.49x	3.72%	5.75B
CYBERAGENT, INC.	15.29x	0.51x	5.19x	1.57%	4.18B
Average	17.78x	1.59x	15.61x	2.8%	9.68B
Weighted average by Cap.	17.05x	1.73x	12.53x	3.49%