Company Valuation: YG Plus, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 301,050 506,167 279,724 277,821 229,297 462,831
Change - 68.13% -44.74% -0.68% -17.47% 101.85%
Enterprise Value (EV) 1 276,340 454,364 223,794 178,877 165,141 353,357
Change - 64.42% -50.75% -20.07% -7.68% 113.97%
P/E -47.2x 23x 24x 12.9x 193x 20.6x
PBR 3.37x 3.76x 1.96x 1.71x 1.39x 2.45x
PEG - -0x -0.5x 0.2x -2x 0x
Capitalization / Revenue 2.81x 3.28x 1.99x 1.24x 1.24x 1.96x
EV / Revenue 2.58x 2.94x 1.6x 0.8x 0.89x 1.5x
EV / EBITDA 42.6x 51.9x 24.3x 10.8x 48.9x 18.1x
EV / EBIT 204x 120x 34.8x 13x -203x 25.1x
EV / FCF 62x 46.1x -7.93x 4.14x -113x 22.6x
FCF Yield 1.61% 2.17% -12.6% 24.2% -0.89% 4.43%
Dividend per Share 2 - - - - - 30
Rate of return - - - - - 0.41%
EPS 2 -107.3 347.7 183.5 339.6 18.73 352.8
Distribution rate - - - - - 8.5%
Net sales 1 107,140 154,303 140,221 223,637 184,903 236,047
EBITDA 1 6,492 8,762 9,210 16,616 3,374 19,529
EBIT 1 1,356 3,802 6,438 13,745 -813 14,090
Net income 1 -6,295 21,926 11,641 21,542 1,188 22,412
Net Debt 1 -24,710 -51,803 -55,929 -98,944 -64,156 -109,474
Reference price 2 5,060.00 7,980.00 4,410.00 4,380.00 3,615.00 7,270.00
Nbr of stocks (in thousands) 59,496 63,429 63,429 63,429 63,429 63,663
Announcement Date 17/03/21 16/03/22 15/03/23 21/03/24 20/03/25 19/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 137M
14.39x1.56x7.13x3.96% 27.72B
9.6x1.03x5.96x4% 21.78B
13.11x5.75x10.16x6.52% 11.21B
133.28x0.54x90.09x - 6.73B
11.79x0.81x5.1x-.--% 6.24B
16.57x1.37x4.27x2.83% 5.95B
-61.9x1.95x8.16x0% 5.87B
17.43x0.74x4.46x3.77% 5.67B
15.16x0.51x5.13x1.59% 4.13B
Average 18.83x 1.58x 15.61x 2.83% 9.54B
Weighted average by Cap. 17.01x 1.73x 12.58x 3.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - YG Plus, Inc.

Historical PBR trend

Valuation ratios - PBR - YG Plus, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - YG Plus, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - YG Plus, Inc.

  1. Stock Market
  2. Stocks
  3. A037270 Stock
  4. Valuation YG Plus, Inc.