Company Valuation: Abion Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 85,498 273,810 126,828 163,611 200,458 282,017
Change - 220.25% -53.68% 29% 22.52% 40.69%
Enterprise Value (EV) 1 102,397 240,792 114,431 167,986 214,505 253,683
Change - 135.15% -52.48% 46.8% 27.69% 18.26%
P/E -8.16x -3.89x -6.36x -5.53x -4.02x -7.21x
PBR -4.28x 8.53x 8.4x 18.6x 7.37x 4.12x
PEG - -0x 0.1x -0.1x -0.2x 0.1x
Capitalization / Revenue 42.9x 167x 50.6x 128x 264x 320x
EV / Revenue 51.4x 147x 45.7x 132x 282x 288x
EV / EBITDA -9.86x -23.7x -4.64x -5.49x -6.38x -13.6x
EV / EBIT -9.36x -22.6x -4.55x -5.39x -6.28x -13.1x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2,345 -10,425 -2,941 -4,234 -5,000 -2,172
Distribution rate - - - - - -
Net sales 1 1,994 1,638 2,507 1,274 759.7 880.1
EBITDA 1 -10,386 -10,170 -24,670 -30,613 -33,634 -18,706
EBIT 1 -10,942 -10,672 -25,167 -31,161 -34,164 -19,372
Net income 1 -10,476 -54,259 -19,925 -29,211 -43,381 -29,063
Net Debt 1 16,899 -33,018 -12,397 4,375 14,047 -28,334
Reference price 2 19,138.89 40,555.56 18,694.44 23,416.67 20,111.11 15,650.00
Nbr of stocks (in thousands) 4,467 6,751 6,784 6,987 9,968 18,020
Announcement Date 11/03/22 11/03/22 21/03/23 21/03/24 20/03/25 13/03/26
1KRW in Million2KRW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 45.56M
17.35x6.64x12.72x1.72% 66.33B
32.78x8.77x28.98x0.07% 60.62B
38.6x6.87x20.53x0.84% 55.5B
44.7x6.26x29.77x-.--% 47.58B
34.6x3.29x14.2x-.--% 43.69B
-20.57x54.42x-22.49x-.--% 37.27B
36.15x8.94x23.31x0.36% 36.57B
40.59x7.89x26.33x-.--% 32.22B
-73.93x14x-75.29x-.--% 26.58B
Average 16.70x 13.01x 6.45x 0.33% 41B
Weighted average by Cap. 21.70x 11.75x 11.42x 0.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Abion Inc.

Historical PBR trend

Valuation ratios - PBR - Abion Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Abion Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Abion Inc.