Company Valuation: Celemics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 47,352 34,534 26,738 22,166
Change - -27.07% -22.58% -17.1%
Enterprise Value (EV) 1 35,738 24,706 17,189 16,626
Change - -30.87% -30.42% -3.28%
P/E -9.86x -8.91x 2.19x -5.49x
PBR 2.55x 2.17x 0.98x 0.96x
PEG - 0.5x -0x 0x
Capitalization / Revenue 5.42x 5.25x 3.98x 3.84x
EV / Revenue 4.09x 3.76x 2.56x 2.88x
EV / EBITDA -7.38x -5.03x -15.5x -6.38x
EV / EBIT -6.23x -4.28x -9.03x -5x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -588 -475 1,493 -494.4
Distribution rate - - - -
Net sales 1 8,729 6,578 6,719 5,768
EBITDA 1 -4,840 -4,914 -1,111 -2,604
EBIT 1 -5,734 -5,770 -1,903 -3,324
Net income 1 -4,797 -3,876 12,266 -4,036
Net Debt 1 -11,614 -9,828 -9,548 -5,540
Reference price 2 5,800.00 4,230.00 3,275.00 2,715.00
Nbr of stocks (in thousands) 8,164 8,164 8,164 8,164
Announcement Date 20/03/24 20/03/24 19/03/25 23/03/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 74.05M
32.67x5.84x17.38x0.98% 48B
-24.15x363.29x-22.19x-.--% 41.13B
29.32x2.95x12.73x-.--% 37.56B
47.98x4.87x31.77x-.--% 35.91B
28.27x8.18x20.56x0.41% 29.86B
32.7x5.35x24.3x-.--% 16.05B
22.89x2x8.68x1.16% 13.76B
26.61x1.78x10.95x-.--% 12.1B
Average 24.54x 49.29x 13.02x 0.32% 26.05B
Weighted average by Cap. 23.06x 67.79x 11.93x 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. A331920 Stock
  4. Valuation Celemics, Inc.