Valuation CAMUS ENGINEERING & CONSTRUCTION Inc.

Stocks

End-of-day quote Korea S.E. 28/10/2026			5-day change	1st Jan Change
1,539.00 ^KRW	+1.25%		-1.97%	+24.72%

09-16	Camus Engineering to Acquire PC Plant in South Korea for KRW18 Billion	MT
09-01	Camus Engineering Secures KRW196 Billion SK Hynix Order	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	94,385	74,002	75,286	73,733
Change	-	-21.6%	1.74%	-2.06%
Enterprise Value (EV) ¹	148,364	120,432	172,985	156,298
Change	-	-18.83%	43.64%	-9.65%
P/E	-5.94x	28.9x	-2.9x	3.67x
PBR	1.22x	0.88x	0.79x	0.66x
PEG	-	-0x	0x	-0x
Capitalization / Revenue	0.48x	0.27x	0.29x	0.25x
EV / Revenue	0.76x	0.43x	0.66x	0.53x
EV / EBITDA	-10.4x	14.2x	-11.8x	5.77x
EV / EBIT	-9.3x	18.1x	-9.56x	6.55x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	20	20	20	30
Rate of return	0.94%	1.2%	1.59%	2.43%
EPS ²	-358.5	57.75	-435	336
Distribution rate	-5.58%	34.6%	-4.6%	8.93%
Net sales ¹	195,140	278,828	260,380	297,453
EBITDA ¹	-14,253	8,471	-14,712	27,080
EBIT ¹	-15,954	6,651	-18,097	23,847
Net income ¹	-15,888	2,608	-21,280	20,092
Net Debt ¹	53,979	46,431	97,699	82,565
Reference price ²	2,130.00	1,670.00	1,260.00	1,234.00
Nbr of stocks (in thousands)	44,312	44,312	59,751	59,751
Announcement Date	20/03/24	20/03/24	21/03/25	18/03/26