Valuation VC Inc.

Stocks

End-of-day quote Korea S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
2,520.00 ^KRW	+3.92%		-10.32%	-6.15%

02-20	Newton Golf Company Enters into an Exclusive Distribution Agreement with VC Inc	CI
21/05/24	Ambiq Announces Multi-Year Partnership with Voice Caddie	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	56,216	31,361	19,811	19,628
Change	-	-44.21%	-36.83%	-0.92%
Enterprise Value (EV) ¹	83,419	63,285	45,075	43,794
Change	-	-24.14%	-28.77%	-2.84%
P/E	40.3x	-2.62x	-3.37x	-6.55x
PBR	1.15x	0.81x	0.58x	0.53x
PEG	-0.5x	0x	0.1x	0.1x
Capitalization / Revenue	1.03x	0.84x	0.45x	0.42x
EV / Revenue	1.54x	1.7x	1.02x	0.93x
EV / EBITDA	18.9x	-8.65x	-42.7x	46x
EV / EBIT	65.7x	-5.44x	-9.51x	-29.7x
EV / FCF	-5.75x	-32.1x	15.4x	24.9x
FCF Yield	-17.4%	-3.12%	6.51%	4.02%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	191	-1,637	-803	-410.2
Distribution rate	-	-	-	-
Net sales ¹	54,344	37,224	44,137	46,899
EBITDA ¹	4,413	-7,320	-1,056	951.6
EBIT ¹	1,270	-11,623	-4,742	-1,473
Net income ¹	1,356	-11,969	-5,867	-2,999
Net Debt ¹	27,203	31,923	25,264	24,166
Reference price ²	7,690.00	4,290.00	2,710.00	2,685.00
Nbr of stocks (in thousands)	7,310	7,310	7,310	7,310
Announcement Date	21/03/23	21/03/24	19/03/25	18/03/26

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.($)
VC INC.	-	-	-	-	12.01M
BRUNSWICK CORPORATION	23.77x	1.28x	10.31x	2.02%	5.66B
BRP INC.	27.99x	0.92x	8.98x	1.09%	4.58B
THOR INDUSTRIES, INC.	22.21x	0.47x	8.41x	2.64%	4.1B
YETI HOLDINGS, INC.	20.67x	1.83x	10.52x	-.--%	3.88B
TRIGANO	9.67x	0.57x	4.77x	2.74%	3.1B
NORITSU KOKI CO., LTD.	12.25x	-	-	3.61%	1.36B
FUSHENG PRECISION CO., LTD.	9.15x	-	-	-	1.1B
GIANT MANUFACTURING CO., LTD.	17.63x	0.54x	6.81x	3.01%	941M
Average	17.92x	0.94x	8.30x	2.16%	2.75B
Weighted average by Cap.	20.52x	1.02x	8.80x	1.84%