Company Valuation: PC Direct, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 86,654 164,107 61,053 68,570 36,441 29,529
Change - 89.38% -62.8% 12.31% -46.86% -18.97%
Enterprise Value (EV) 1 89,042 171,388 74,154 87,502 65,209 52,945
Change - 92.48% -56.73% 18% -25.48% -18.81%
P/E 14.2x 12.6x -7.37x 89.5x -55.2x 11.6x
PBR 2.09x 3.08x 0.68x 1.6x 0.94x 0.74x
PEG - 0x 0x -1x 0x -0x
Capitalization / Revenue 0.28x 0.45x 0.2x 0.23x 0.11x 0.08x
EV / Revenue 0.28x 0.47x 0.24x 0.29x 0.2x 0.14x
EV / EBITDA 12x 8.87x 47.9x 21.5x 23.9x 10.4x
EV / EBIT 12.9x 9.12x 92x 26.7x 35.2x 12.5x
EV / FCF 27.4x -48.1x 11.4x -48.6x -11.1x 12.7x
FCF Yield 3.65% -2.08% 8.74% -2.06% -9.01% 7.87%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 396.5 847.7 -540.3 49.92 -44.64 174.5
Distribution rate - - - - - -
Net sales 1 313,463 364,851 312,263 304,743 333,768 373,008
EBITDA 1 7,430 19,333 1,549 4,074 2,723 5,089
EBIT 1 6,878 18,800 805.9 3,283 1,851 4,251
Net income 1 6,082 13,002 -4,144 765.7 -664.8 2,521
Net Debt 1 2,388 7,282 13,100 18,932 28,768 23,416
Reference price 2 5,650.00 10,700.00 3,980.00 4,470.00 2,465.00 2,025.00
Nbr of stocks (in thousands) 15,337 15,337 15,340 15,340 14,783 14,582
Announcement Date 01/03/21 01/03/22 31/12/23 29/02/24 01/03/25 01/03/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17.28M
28.81x1.94x17.9x0.51% 317B
28.31x11.46x20.58x0.31% 221B
26.21x2.05x10.71x0.96% 77.74B
18.84x0.47x8.44x1.75% 53.11B
31.41x5.52x19.1x1.14% 39.69B
35.99x22x27.24x1.24% 37.23B
13.29x0.57x6.94x3.98% 27.54B
12.69x0.67x9.99x5.26% 23.12B
16.29x0.31x9.04x0.74% 20.69B
Average 23.54x 5.00x 14.44x 1.77% 81.69B
Weighted average by Cap. 26.94x 5.39x 16.99x 0.9%

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. A051380 Stock
  4. Valuation PC Direct, Inc.