Company Valuation: Artist Studio Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 90,570 149,964 132,744 72,887 147,441 56,677
Change - 65.58% -11.48% -45.09% 102.29% -61.56%
Enterprise Value (EV) 1 85,215 140,289 138,878 55,072 102,479 28,849
Change - 64.63% -1.01% -60.35% 86.08% -71.85%
P/E 28.4x 51.6x -20.8x -7.67x -9.08x -12.1x
PBR 3.78x 3.36x 3.23x 1.82x 2.72x 1.14x
PEG - -1.5x 0x -0.2x -0.9x 0.2x
Capitalization / Revenue 2.61x 3.66x 2.99x 1.74x 5.4x 3.88x
EV / Revenue 2.46x 3.42x 3.13x 1.32x 3.75x 1.97x
EV / EBITDA 22.2x 38.6x -22.8x -6.49x -8.17x -14x
EV / EBIT 23.7x 43x -20.2x -5.6x -7.92x -10.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 714 465 -1,017 -1,469 -1,624 -470.1
Distribution rate - - - - - -
Net sales 1 34,650 41,024 44,422 41,864 27,307 14,618
EBITDA 1 3,841 3,635 -6,082 -8,488 -12,547 -2,059
EBIT 1 3,591 3,260 -6,883 -9,827 -12,947 -2,689
Net income 1 3,153 2,333 -6,365 -7,434 -14,955 -4,699
Net Debt 1 -5,356 -9,675 6,134 -17,815 -44,962 -27,829
Reference price 2 20,300.00 24,000.00 21,200.00 11,260.00 14,750.00 5,670.00
Nbr of stocks (in thousands) 4,462 6,249 6,262 6,473 9,996 9,996
Announcement Date 17/03/22 17/03/22 16/03/23 18/03/24 21/03/25 19/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.71M
51.49x0.91x7.16x1.82% 12.39B
-399.61x8.68x-908x-.--% 9.32B
26.48x3.16x13.54x1.39% 8.34B
33.41x2.61x4.79x0.48% 5.61B
58.89x16.81x42.68x1.1% 4.95B
10.57x1.5x7.97x4.48% 4.27B
74.88x3.66x23.31x0.32% 3.43B
-85.38x1.51x14.1x-.--% 3.3B
11.78x2.73x3.97x-.--% 2.59B
Average -24.17x 4.62x -87.83x 1.07% 5.42B
Weighted average by Cap. -43.12x 4.57x -144.90x 1.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. A200350 Stock
  4. Valuation Artist Studio Inc.