|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 61,600.00 KRW | +11.19% |
|
-11.75% | -21.03% |
| 07-27 | Doosan Robotics Narrows Q2 Loss as Revenue Soars 290% | MT |
| 07-16 | Grid Dynamics Reports Partnership With Doosan Robotics | MT |
Company Valuation: Doosan Robotics Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,525,600 | 3,390,085 | 5,055,958 | 3,992,911 | - | - |
| Change | - | -54.95% | 49.14% | -21.03% | - | - |
| Enterprise Value (EV) 1 | 7,149 | 3,118 | 4,875 | 3,821 | 3,959 | 3,983 |
| Change | - | -56.39% | 56.37% | -21.62% | 3.6% | 0.62% |
| P/E | -387x | -92.7x | -91.1x | -104x | -340x | 670x |
| PBR | 17.2x | 8.42x | 14.5x | 12.9x | 13.4x | 13.1x |
| PEG | - | -1.1x | -1.8x | 3.4x | 4.9x | -4x |
| Capitalization / Revenue | 142x | 72.4x | 153x | 68x | 41.1x | 20.1x |
| EV / Revenue | 135x | 66.6x | 148x | 65x | 40.7x | 20.1x |
| EV / EBITDA | -483x | -88.9x | -89.6x | -105x | -390x | 518x |
| EV / EBIT | -373x | -75.7x | -82x | -80.4x | -198x | -1,223x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 3 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 3 | -300 | -564 | -856 | -591.7 | -181.3 | 91.91 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 53.04 | 46.83 | 32.98 | 58.75 | 97.24 | 198.2 |
| EBITDA 1 | -14.81 | -35.06 | -54.38 | -36.54 | -10.15 | 7.692 |
| EBIT 1 | -19.17 | -41.2 | -59.47 | -47.53 | -19.99 | -3.257 |
| Net income | -15.87 | -36.56 | -55.5 | - | - | - |
| Net Debt 1 | -376.8 | -272.5 | -181.1 | -171.9 | -34.2 | -9.49 |
| Reference price 3 | 116,100.00 | 52,300.00 | 78,000.00 | 61,600.00 | 61,600.00 | 61,600.00 |
| Nbr of stocks (in thousands) | 64,820 | 64,820 | 64,820 | 64,820 | - | - |
| Announcement Date | 30/01/24 | 13/02/25 | 11/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -93.63x | 58.2x | -93.56x | -.--% | 2.51B | |
| 35.37x | 6.07x | 22.54x | 0.76% | 121B | |
| 30.96x | 5.71x | 19.76x | 1.95% | 38.77B | |
| 39.4x | 4.47x | 16.58x | 0.1% | 33B | |
| 21.34x | 1.76x | 12.96x | 2.28% | 30.34B | |
| 25.7x | 3.09x | 13.32x | 1.46% | 27.28B | |
| 22.54x | 3.27x | 14.1x | 1.04% | 27.48B | |
| 22.84x | 3.53x | 11.84x | 1.6% | 26.09B | |
| 25.99x | 3.27x | 15.97x | 1.74% | 24.16B | |
| 87.99x | 30.4x | 71.29x | 0.43% | 20.69B | |
| Average | 21.85x | 11.98x | 10.48x | 1.14% | 35.17B | |
| Weighted average by Cap. | 32.90x | 6.48x | 20.27x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A454910 Stock
- Valuation Doosan Robotics Inc.
Select your edition
All financial news and data tailored to specific country editions
