Valuation Wonik Cube Corp.

Stocks

End-of-day quote Korea S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
1,147.00 ^KRW	-1.38%		-8.24%	-29.11%

15/05/23	Wonik Cube Corp. Reports Earnings Results for the First Quarter Ended March 31, 2023	CI
24/12/19	Sedong Energy Tank agreed to acquire 25.62% stake in One Tank Terminal Co., Ltd. from Wonik Cube Corp. for KRW 19.2 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	61,941	113,972	71,675	92,027	50,580	57,269
Change	-	84%	-37.11%	28.4%	-45.04%	13.23%
Enterprise Value (EV) ¹	53,488	102,237	55,489	73,503	36,277	40,648
Change	-	91.14%	-45.73%	32.46%	-50.65%	12.05%
P/E	20.1x	10.8x	16.7x	18.6x	18.9x	20.4x
PBR	0.74x	1.2x	0.72x	0.88x	0.47x	0.52x
PEG	-	0x	-0.3x	1.2x	-0.4x	4.22x
Capitalization / Revenue	0.32x	0.44x	0.29x	0.38x	0.18x	0.2x
EV / Revenue	0.27x	0.4x	0.23x	0.3x	0.13x	0.14x
EV / EBITDA	9.93x	6.51x	9.57x	10.4x	7.06x	8.35x
EV / EBIT	15.7x	7.32x	13x	13.1x	10.2x	12.3x
EV / FCF	4.28x	122x	15.4x	-344x	-9.53x	32x
FCF Yield	23.4%	0.82%	6.47%	-0.29%	-10.5%	3.12%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	87	297	121	139.9	75.59	79.24
Distribution rate	-	-	-	-	-	-
Net sales ¹	195,418	258,382	245,980	244,376	286,805	284,761
EBITDA ¹	5,384	15,708	5,796	7,044	5,137	4,867
EBIT ¹	3,404	13,966	4,255	5,601	3,565	3,309
Net income ¹	3,080	10,523	4,297	4,952	2,675	2,805
Net Debt ¹	-8,453	-11,735	-16,186	-18,525	-14,303	-16,621
Reference price ²	1,750.00	3,220.00	2,025.00	2,600.00	1,429.00	1,618.00
Nbr of stocks (in thousands)	35,395	35,395	35,395	35,395	35,395	35,395
Announcement Date	16/03/21	16/03/22	20/03/23	18/03/24	17/03/25	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.($)
WONIK CUBE CORP.	-	-	-	-	27.57M
NAGASE & CO., LTD.	12.43x	-	-	2.47%	2.85B
ZHANG JIA GANG FREETRADE SCIENCE&TECHNOLOGY GROUP CO.,LTD.	22.69x	-	-	-	522M
TOMOE ENGINEERING CO., LTD.	13.05x	-	-	3.86%	338M
Average	16.06x			3.16%	935.09M
Weighted average by Cap.	13.93x			2.61%