Company Valuation: C&R Research Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 108,379 61,891 65,274 65,915 51,723
Change - -42.89% 5.47% 0.98% -21.53%
Enterprise Value (EV) 1 103,119 58,988 59,866 58,241 49,049
Change - -42.8% 1.49% -2.71% -15.78%
P/E -3.1x 15.6x 11.9x 17.1x 19.9x
PBR 3.56x 1.72x 1.55x 1.41x 1.05x
PEG - -0x 0.3x -0.5x -0.6x
Capitalization / Revenue 2.51x 1.28x 1.18x 1.1x 0.8x
EV / Revenue 2.39x 1.22x 1.09x 0.98x 0.75x
EV / EBITDA 16x 11x 8.12x 12.1x 19.4x
EV / EBIT 17.9x 12.5x 9.61x 16x 35.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - 50 -
Rate of return - - - 0.86% -
EPS 2 -3,330 365 499.5 340 226.5
Distribution rate - - - 14.7% -
Net sales 1 43,171 48,498 55,102 59,689 64,982
EBITDA 1 6,435 5,358 7,377 4,819 2,528
EBIT 1 5,751 4,708 6,233 3,630 1,385
Net income 1 -3,301 3,929 5,563 3,839 2,586
Net Debt 1 -5,260 -2,903 -5,408 -7,674 -2,674
Reference price 2 10,325.00 5,700.00 5,950.00 5,810.00 4,500.00
Nbr of stocks (in thousands) 10,497 10,858 10,970 11,345 11,494
Announcement Date 22/03/22 22/03/23 19/03/24 19/03/25 17/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.13M
32.83x5.9x17.55x0.98% 48.53B
-23.41x351.08x-21.45x-.--% 39.87B
30.42x3.04x13.11x-.--% 38.68B
46.94x4.76x30.78x-.--% 35.13B
28.41x8.22x20.66x0.41% 29.79B
32.82x5.37x24.39x-.--% 16.11B
22.67x2x8.67x1.17% 13.61B
25.02x1.86x11.41x-.--% 12.62B
Average 24.46x 47.78x 13.14x 0.32% 26.04B
Weighted average by Cap. 23.41x 63.80x 12.19x 0.32%

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. A359090 Stock
  4. Valuation C&R Research Inc.