Valuation THINKWARE Corporation

Stocks

End-of-day quote Korea S.E. 25/08/2026			5-day change	1st Jan Change
6,520.00 ^KRW	+4.65%		+2.68%	-16.09%

08-14	THINKWARE Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	THINKWARE Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	115,965	193,275	119,736	169,030	93,265	94,652
Change	-	66.67%	-38.05%	41.17%	-44.82%	1.49%
Enterprise Value (EV) ¹	88,830	170,304	130,799	130,495	69,838	136,049
Change	-	91.72%	-23.2%	-0.23%	-46.48%	94.81%
P/E	13.7x	29.7x	35.9x	12.6x	8.54x	-3.16x
PBR	0.74x	1.18x	0.73x	0.86x	0.45x	0.42x
PEG	-	-1.3x	-0.7x	0x	-0.5x	0x
Capitalization / Revenue	0.59x	0.86x	0.36x	0.4x	0.19x	0.18x
EV / Revenue	0.45x	0.76x	0.39x	0.31x	0.14x	0.25x
EV / EBITDA	4.34x	7.66x	9.44x	2.97x	2.11x	7.49x
EV / EBIT	8.16x	13.6x	33.8x	3.68x	2.76x	9.86x
EV / FCF	10.4x	-11.1x	-2.37x	2.69x	-3.53x	-2.04x
FCF Yield	9.58%	-8.99%	-42.1%	37.2%	-28.3%	-49%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	877.2	672.7	344.3	1,245	1,015	-2,461
Distribution rate	-	-	-	-	-	-
Net sales ¹	197,566	225,387	336,709	420,619	489,135	536,586
EBITDA ¹	20,466	22,243	13,852	43,889	33,080	18,169
EBIT ¹	10,891	12,520	3,875	35,453	25,317	13,797
Net income ¹	8,496	6,517	3,352	15,591	10,927	-25,442
Net Debt ¹	-27,135	-22,971	11,063	-38,535	-23,428	41,397
Reference price ²	11,974.53	19,957.55	12,363.95	15,703.19	8,664.50	7,770.00
Nbr of stocks (in thousands)	9,684	9,684	9,684	10,764	10,764	12,182
Announcement Date	17/03/21	21/03/22	20/03/23	19/03/24	19/03/25	23/03/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THINKWARE CORPORATION	-	-	-	-	58.63M
NEXTNAV INC.	-30.5x	588.94x	-43.86x	-	2.65B
TOMTOM N.V.	19.36x	0.55x	5.89x	-.--%	601M
IMAGESAT INTERNATIONAL (I.S.I) LTD	18.78x	-	-	-	207M
QUARTIX TECHNOLOGIES PLC	17.11x	2.61x	7.04x	4.4%	150M
Average	6.18x	197.37x	-10.31x	2.2%	733.28M
Weighted average by Cap.	-17.39x	459.08x	-32.82x	0.88%