Company Valuation: UniTest Incorporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 602,868 213,495 272,256 178,725 276,120 246,434 - -
Change - -64.59% 27.52% -34.35% 54.49% -10.75% - -
Enterprise Value (EV) 1 568.4 190.5 272.3 178.7 276.1 232.8 197.2 187.7
Change - -66.48% 42.91% -34.35% 54.49% -15.68% -15.29% -4.82%
P/E -101x -40.1x 40.3x -6.76x -13.3x 10.5x 5.56x 4.89x
PBR 4.15x 1.56x - - - 2.16x 1.61x 1.26x
PEG - 3.6x -0x 0x 0.6x -0x 0.1x 0.4x
Capitalization / Revenue 5.26x 1.72x 1.62x - - 1.11x 0.64x 0.57x
EV / Revenue 4.96x 1.54x 1.62x - - 1.05x 0.51x 0.43x
EV / EBITDA -105x -141x 23.4x - - 7.97x 2.79x 2.37x
EV / EBIT -62.8x -31.8x 38.1x - - 9.82x 3.05x 2.6x
EV / FCF -26.4x -8.43x - - - 8.59x 8.97x 14.7x
FCF Yield -3.78% -11.9% - - - 11.6% 11.2% 6.82%
Dividend per Share 3 - - - - - 150 250 400
Rate of return - - - - - 1.24% 2.06% 3.3%
EPS 3 -295 -262 332 -1,301 -1,022 1,153 2,179 2,480
Distribution rate - - - - - 13% 11.5% 16.1%
Net sales 1 114.6 123.8 167.8 - - 221.2 387 433.9
EBITDA 1 -5.4 -1.35 11.63 - - 29.2 70.7 79.3
EBIT 1 -9.05 -5.992 7.143 - - 23.7 64.7 72.1
Net income 1 -5.988 -6.905 6.75 -26.46 -20.79 24.4 46 52.4
Net Debt 1 -34.47 -22.98 - - - -13.6 -49.2 -58.7
Reference price 3 29,650.00 10,500.00 13,390.00 8,790.00 13,580.00 12,120.00 12,120.00 12,120.00
Nbr of stocks (in thousands) 20,333 20,333 20,333 20,333 20,333 20,333 - -
Announcement Date 09/02/22 13/02/23 15/03/24 20/03/25 19/03/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.25x1.03x7.76x - 174M
31.41x12.33x25.58x0.57% 221B
32.54x12.14x23.59x0.29% 141B
39.78x10.58x29.82x0.15% 55.21B
47.65x19.03x37.38x1.48% 34.6B
84.79x23.77x72.91x0.14% 25.21B
55.64x3.06x14.9x0.14% 13.19B
70.62x37.16x80.38x0.41% 10.67B
29.48x8.06x15.75x1.85% 10.66B
51.22x3.15x16.98x0.29% 8.13B
Average 45.34x 13.03x 32.51x 0.59% 51.91B
Weighted average by Cap. 37.96x 13.13x 29.09x 0.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. A086390 Stock
  4. Valuation UniTest Incorporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!