Company Valuation: VC Inc.

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

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.17M
19.98x1.19x9.46x2.17% 5.25B
28.84x0.97x9.44x1.05% 4.9B
22.28x0.47x8.43x2.64% 4.1B
10.49x0.64x5.37x2.52% 3.45B
15.24x1.56x8.77x-.--% 3.21B
11.56x - - 3.82% 1.31B
29.56x0.69x7.63x2.14% 1.29B
9.92x - - - 1.16B
Average 18.48x 0.92x 8.18x 2.05% 2.74B
Weighted average by Cap. 19.76x 0.95x 8.43x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA