Company Valuation: Stormtec

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 131,543 83,172 97,818
Change - -36.77% 17.61%
Enterprise Value (EV) 1 78,893 38,221 62,441
Change - -51.55% 63.37%
P/E 10.5x 5.79x 9.58x
PBR 1.61x 0.93x 1.04x
PEG - 0.4x -0.3x
Capitalization / Revenue 2.38x 1.24x 1.4x
EV / Revenue 1.43x 0.57x 0.9x
EV / EBITDA 5.95x 2.61x 4.11x
EV / EBIT 6.77x 3.08x 5.23x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 260 450
Rate of return - 8.4% 12.4%
EPS 2 467.8 534.1 379.9
Distribution rate - 48.7% 118%
Net sales 1 55,162 66,915 69,679
EBITDA 1 13,267 14,671 15,191
EBIT 1 11,655 12,426 11,939
Net income 1 9,766 14,354 10,208
Net Debt 1 -52,651 -44,951 -35,376
Reference price 2 4,895.00 3,095.00 3,640.00
Nbr of stocks (in thousands) 26,873 26,873 26,873
Announcement Date 21/03/25 21/03/25 20/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 75.26M
21.1x12.03x18.14x0.36% 5,094B
21.65x10.59x14.36x1.13% 1,897B
34.71x14.72x21.62x0.81% 1,536B
5.07x3.1x3.45x0.07% 993B
90.54x16.32x61.89x-.--% 844B
3.6x2.2x2.65x0.26% 703B
-37.67x7.57x21.11x-.--% 457B
31.42x11.81x21.51x2.03% 260B
Average 21.30x 9.79x 20.59x 0.58% 1,309B
Weighted average by Cap. 23.49x 10.94x 19.15x 0.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Stormtec

Historical PBR trend

Valuation ratios - PBR - Stormtec

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Stormtec

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Stormtec