Company Valuation: NAU Robotics Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2025
Market Cap 1 275,302
Change -
Enterprise Value (EV) 1 284,004
Change -
P/E -30.3x
PBR 17x
PEG -0.5x
Capitalization / Revenue 22x
EV / Revenue 22.7x
EV / EBITDA -36.4x
EV / EBIT -34.6x
EV / FCF -
FCF Yield -
Dividend per Share 2 -
Rate of return -
EPS 2 -701.4
Distribution rate -
Net sales 1 12,526
EBITDA 1 -7,810
EBIT 1 -8,206
Net income 1 -8,324
Net Debt 1 8,702
Reference price 2 21,250.00
Nbr of stocks (in thousands) 12,955
Announcement Date 01/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 160M
16.75x1.73x10x0.86% 19.28B
30.83x6.35x19.79x1.08% 17.34B
22.95x2.73x16.73x1.37% 8.59B
55.06x5.68x22.25x - 7.17B
50.78x5.8x34.38x0.35% 7.37B
15.29x1.17x8.86x4.76% 5.83B
19.37x2.87x10.76x2.19% 4.48B
11.39x0.54x4.94x2.69% 4.19B
7.85x1.26x5.17x4.58% 4.14B
Average 25.59x 3.13x 14.76x 2.24% 7.86B
Weighted average by Cap. 26.53x 3.54x 15.75x 1.65%

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. A459510 Stock
  4. Valuation NAU Robotics Co.,Ltd