Valuation FreeMs Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
9,190.00 ^KRW	-1.92%		-1.82%	+35.35%

06-15	FreeMs Corporation announces an Equity Buyback for 625,000 shares.	CI
06-14	FreeMs Corporation authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	79,805	104,953	36,585	74,500	72,945	36,392
Change	-	31.51%	-65.14%	103.63%	-2.09%	-50.11%
Enterprise Value (EV) ¹	48,970	65,566	3,971	41,314	44,080	2,742
Change	-	33.89%	-93.94%	940.37%	6.69%	-93.78%
P/E	703x	85.9x	27.3x	102x	-50.2x	40.5x
PBR	1.64x	1.84x	0.63x	1.25x	1.32x	0.51x
PEG	-	0x	2.86x	-2.3x	0x	-0x
Capitalization / Revenue	4.34x	4.17x	1.23x	3.25x	4.12x	1.57x
EV / Revenue	2.66x	2.6x	0.13x	1.8x	2.49x	0.12x
EV / EBITDA	-182x	64x	4.59x	203x	-20.4x	6.03x
EV / EBIT	-112x	81.4x	6.02x	-3,351x	-18.8x	7.06x
EV / FCF	-62.2x	85.8x	-1.71x	251x	-60.7x	6.15x
FCF Yield	-1.61%	1.17%	-58.6%	0.4%	-1.65%	16.3%
Dividend per Share ²	50	50	50	50	50	-
Rate of return	0.31%	0.26%	0.74%	0.36%	0.37%	-
EPS ²	23.19	226.3	247.9	136.7	-271.3	167.7
Distribution rate	216%	22.1%	20.2%	36.6%	-18.4%	-
Net sales ¹	18,391	25,197	29,632	22,944	17,695	23,136
EBITDA ¹	-269.3	1,025	865.6	203.5	-2,166	454.7
EBIT ¹	-436.7	805.4	659.1	-12.33	-2,346	388.2
Net income ¹	115.7	1,216	1,338	734	-1,454	898.6
Net Debt ¹	-30,835	-39,387	-32,614	-33,185	-28,865	-33,650
Reference price ²	16,300.00	19,450.00	6,780.00	13,900.00	13,610.00	6,790.00
Nbr of stocks (in thousands)	4,896	5,396	5,396	5,360	5,360	5,360
Announcement Date	18/03/21	17/03/22	21/03/23	18/03/24	14/03/25	18/03/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FREEMS CORPORATION	-	-	-	-	31.77M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.34x	2.53x	11.14x	2.78%	267B
SIEMENS AG	25.67x	3.02x	16.36x	2.06%	240B
SCHNEIDER ELECTRIC SE	29.8x	3.84x	17.69x	1.66%	177B
EATON CORPORATION PLC	35.67x	5.48x	23.33x	1.05%	160B
DELTA ELECTRONICS, INC.	48.79x	6.52x	28.1x	0.89%	162B
VERTIV HOLDINGS CO.	53.44x	8.56x	34.85x	0.08%	120B
DELTA ELECTRONICS (THAILAND)	105.63x	14.77x	76.55x	0.28%	122B
EMERSON ELECTRIC CO.	28.63x	4.7x	16.44x	1.58%	78.15B
FUJIKURA LTD.	40.56x	6.38x	27.14x	0.99%	59.39B
Average	42.95x	6.20x	27.96x	1.26%	138.5B
Weighted average by Cap.	38.88x	5.47x	25.06x	1.49%