Company Valuation: UBIVELOX Inc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 64,209 117,234 79,503 119,358 93,682 78,379
Change - 82.58% -32.18% 50.13% -21.51% -16.33%
Enterprise Value (EV) 1 64,268 142,379 136,117 160,036 154,555 214,776
Change - 121.54% -4.4% 17.57% -3.42% 38.96%
P/E 8.76x 9.58x 28.8x 5.78x 5.98x -9.74x
PBR 0.76x 1.22x 0.77x 0.9x 0.63x 0.53x
PEG - 0.1x -0.4x 0x -0.2x 0x
Capitalization / Revenue 0.22x 0.36x 0.18x 0.22x 0.15x 0.12x
EV / Revenue 0.22x 0.44x 0.3x 0.29x 0.25x 0.32x
EV / EBITDA 2.14x 3.78x 4.83x 2.59x 3.4x 6.91x
EV / EBIT 3.87x 5.83x 9.32x 3.24x 4.63x 11.1x
EV / FCF 4.54x -3.63x -3.15x 10.2x -5.5x -3.95x
FCF Yield 22% -27.6% -31.7% 9.82% -18.2% -25.3%
Dividend per Share 2 - - - 138.2 - -
Rate of return - - - 1.71% - -
EPS 2 537.1 897 202.4 1,402 1,063 -546.3
Distribution rate - - - 9.86% - -
Net sales 1 286,043 323,287 449,332 543,628 607,105 667,887
EBITDA 1 30,013 37,624 28,177 61,722 45,474 31,081
EBIT 1 16,605 24,437 14,609 49,370 33,368 19,362
Net income 1 7,124 11,748 2,647 18,754 14,245 -7,226
Net Debt 1 58.75 25,145 56,614 40,678 60,873 136,396
Reference price 2 4,704.83 8,590.13 5,825.49 8,101.38 6,358.67 5,320.00
Nbr of stocks (in thousands) 13,648 13,648 13,648 14,733 14,733 14,733
Announcement Date 18/03/21 22/03/22 21/03/23 20/03/24 20/03/25 23/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.04M
17.99x1.24x9.52x2.07% 41.21B
15.73x0.71x5.24x3.67% 34.84B
12.18x0.58x5.08x3.84% 30.49B
8.02x0.47x6.07x1.88% 24B
14.53x2.63x9.06x4.19% 20.5B
30.12x1.19x12.59x0.61% 17.84B
10.13x0.48x4.67x3.14% 16.75B
13.16x1.35x6.99x4.18% 15.84B
46.78x5.11x35.74x0.77% 14.66B
Average 18.74x 1.53x 10.55x 2.7% 21.62B
Weighted average by Cap. 17.36x 1.31x 9.25x 2.79%

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. A089850 Stock
  4. Valuation UBIVELOX Inc
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!