Company Valuation: Plantynet Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 46,419 68,411 36,473 36,703 37,757 38,809
Change - 47.38% -46.69% 0.63% 2.87% 2.79%
Enterprise Value (EV) 1 26,613 45,093 7,972 9,195 8,347 10,456
Change - 69.44% -82.32% 15.34% -9.22% 25.27%
P/E 46.7x 11.4x -23.3x 23.8x 24.5x 17.2x
PBR 0.71x 0.98x 0.54x 0.54x 0.54x 0.54x
PEG - 0x 0x -0x -13.98x 0.4x
Capitalization / Revenue 1.93x 2.4x 1.14x 1.11x 1.03x 0.85x
EV / Revenue 1.11x 1.58x 0.25x 0.28x 0.23x 0.23x
EV / EBITDA 8.5x 18.3x 2.55x 2.92x 2.02x 1.58x
EV / EBIT 18.4x 77.7x 7.55x 8.24x 4.3x 2.49x
EV / FCF 30.3x -43.2x 4.74x 2.42x 4.78x 2.46x
FCF Yield 3.31% -2.32% 21.1% 41.4% 20.9% 40.6%
Dividend per Share 2 100 100 100 100 100 -
Rate of return 3.27% 2.24% 4.2% 4.18% 4.12% -
EPS 2 65.5 392.9 -102 100.7 98.92 145
Distribution rate 153% 25.5% -98% 99.3% 101% -
Net sales 1 24,016 28,556 31,926 33,066 36,677 45,613
EBITDA 1 3,130 2,461 3,126 3,146 4,132 6,630
EBIT 1 1,450 580.5 1,056 1,116 1,941 4,201
Net income 1 1,006 5,985 -1,558 1,543 1,532 2,260
Net Debt 1 -19,806 -23,319 -28,501 -27,508 -29,410 -28,353
Reference price 2 3,060.00 4,465.00 2,380.00 2,395.00 2,425.00 2,490.00
Nbr of stocks (in thousands) 15,170 15,322 15,325 15,325 15,570 15,586
Announcement Date 18/03/21 16/03/22 15/03/23 21/03/24 20/03/25 19/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.74M
22.54x3.69x12.88x2.95% 216B
-130.35x18.18x100.79x-.--% 117B
13.46x1.48x7.8x3.56% 111B
13.63x2.48x9.35x6.03% 79.37B
19.51x5.17x12.71x2.91% 58.38B
13.79x1.99x8.45x5.65% 44.37B
22.36x1.83x11.42x1.31% 43.97B
21.06x1.6x10.17x0.89% 40.66B
17.22x2.17x10.3x5.08% 35.23B
Average 1.47x 4.29x 20.43x 3.15% 74.64B
Weighted average by Cap. -4.86x 5.23x 24.92x 2.95%

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. A075130 Stock
  4. Valuation Plantynet Co., Ltd.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!