Valuation GC Cell Corporation

Stocks

End-of-day quote Korea S.E. 15/09/2026			5-day change	1st Jan Change
14,020.00 ^KRW	-1.48%		-7.15%	-43.58%

08-14	GC Cell Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	GC Cell Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	972,028	1,606,895	708,035	683,530	356,143	373,424
Change	-	65.31%	-55.94%	-3.46%	-47.9%	4.85%
Enterprise Value (EV) ¹	967,039	1,656,756	735,710	762,403	435,734	452,184
Change	-	71.32%	-55.59%	3.63%	-42.85%	3.78%
P/E	234x	36.5x	29.1x	-3,792x	-4.82x	-1.37x
PBR	20.6x	2.99x	1.31x	1.28x	0.78x	2x
PEG	-	0x	-0.7x	38x	-0x	-0x
Capitalization / Revenue	11.4x	9.55x	3x	3.64x	2.04x	2.26x
EV / Revenue	11.3x	9.84x	3.12x	4.07x	2.5x	2.73x
EV / EBITDA	91.7x	37.8x	12.7x	38.7x	-110x	269x
EV / EBIT	152x	45.5x	16.6x	187x	-21.8x	-32.8x
EV / FCF	487x	-150x	15x	-31.3x	59.6x	-216x
FCF Yield	0.21%	-0.67%	6.67%	-3.19%	1.68%	-0.46%
Dividend per Share ²	100	-	350	100	-	-
Rate of return	0.11%	-	0.74%	0.22%	-	-
EPS ²	394.2	2,784	1,622	-12	-4,918	-18,158
Distribution rate	25.4%	-	21.6%	-833%	-	-
Net sales ¹	85,562	168,310	236,120	187,544	174,451	165,523
EBITDA ¹	10,545	43,802	57,897	19,719	-3,967	1,680
EBIT ¹	6,364	36,407	44,274	4,079	-19,993	-13,795
Net income ¹	4,160	31,422	24,991	-174	-73,900	-272,859
Net Debt ¹	-4,989	49,861	27,675	78,872	79,591	78,759
Reference price ²	92,100.00	101,700.00	47,150.00	45,500.00	23,700.00	24,850.00
Nbr of stocks (in thousands)	10,554	15,800	15,017	15,023	15,027	15,027
Announcement Date	16/03/21	18/03/22	20/03/23	19/03/24	17/03/25	16/03/26

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.($)
GC CELL CORPORATION	-	-	-	-	159M
NATERA, INC.	-250.9x	16.56x	-297.48x	-.--%	49.27B
LABCORP HOLDINGS INC.	22.63x	2.08x	11.78x	0.92%	25.57B
SONIC HEALTHCARE LIMITED	15.54x	1.24x	7.03x	5.64%	6.72B
RADNET, INC.	1078.43x	-	-	-	5.94B
DR. LAL PATHLABS LIMITED	51.58x	9.52x	32.75x	0.97%	3.33B
GENEDX HOLDINGS CORP.	-26.75x	-	-	-	2.68B
NEOGENOMICS, INC.	-62.14x	-	-	-.--%	2.37B
FLEURY S.A.	15.94x	1.62x	6.34x	4.68%	2.26B
GUANGZHOU KINGMED DIAGNOSTICS GROUP CO., LTD.	31.06x	1.61x	12.07x	1.45%	1.87B
Average	97.26x	5.44x	-37.92x	1.95%	10.01B
Weighted average by Cap.	-52.25x	10.29x	-159.11x	0.85%