Valuation OPASNET co., Ltd.

Stocks

End-of-day quote Korea S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
7,830.00 ^KRW	+5.24%		+22.34%	+17.92%

12-14	OPASNET co., Ltd. announces Annual dividend, payable on April 22, 2026	CI
15/05/23	OPASNET co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	72,587	47,027	100,008	152,407	110,084	86,606
Change	-	-35.21%	112.66%	52.4%	-27.77%	-21.33%
Enterprise Value (EV) ¹	59,454	26,752	117,019	142,383	90,932	36,976
Change	-	-55%	337.41%	21.68%	-36.14%	-59.34%
P/E Ratio	11.7x	7.48x	16.5x	14.5x	11.5x	6.84x
PBR	1.04x	1.62x	2.83x	3.32x	2.04x	1.34x
PEG	-	2.13x	-6.25x	0.2x	-1.23x	0.2x
Capitalization / Revenue	0.65x	0.39x	0.59x	0.68x	0.57x	0.37x
EV / Revenue	0.53x	0.22x	0.69x	0.63x	0.47x	0.16x
EV / EBITDA	8.48x	3.97x	12.3x	9.41x	7.58x	2.4x
EV / EBIT	9.72x	4.62x	13.7x	10.2x	8.54x	2.63x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	45.45	45.45	90.91	100	-
Rate of return	-	1.26%	0.59%	0.78%	1.18%	-
EPS ²	465.5	481.8	469.1	806.9	731.7	970.9
Distribution rate	-	9.43%	9.69%	11.3%	13.7%	-
Net sales ¹	111,973	121,756	170,585	224,981	192,885	233,294
EBITDA ¹	7,007	6,731	9,525	15,137	11,998	15,429
EBIT ¹	6,119	5,797	8,524	13,951	10,652	14,045
Net income ¹	6,018	6,231	6,069	10,454	9,545	12,663
Net Debt ¹	-13,133	-20,274	17,011	-10,025	-19,152	-49,630
Reference price ²	5,463.64	3,604.55	7,736.36	11,720.00	8,440.00	6,640.00
Nbr of stocks (in thousands)	13,285	13,046	12,927	13,004	13,043	13,043
Announcement Date	22/03/22	22/03/22	22/03/23	20/03/24	21/03/25	20/03/26

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.($)
OPASNET CO., LTD.	-	-	-	-	67.38M
IBM	26.52x	4.25x	14.83x	2.48%	256B
ACCENTURE PLC	12.66x	1.35x	7.08x	3.82%	105B
AUTOMATIC DATA PROCESSING, INC.	20.4x	4.15x	14.17x	2.92%	90.42B
TATA CONSULTANCY SERVICES LTD.	13.87x	2.53x	9.34x	6.01%	82.27B
SNOWFLAKE INC.	-81.53x	12.84x	74.47x	-.--%	80.68B
RELX PLC	19.59x	5.12x	12.66x	2.9%	58.94B
INFOSYS LIMITED	14.49x	2.12x	8.9x	5.34%	47.53B
FUJITSU LIMITED	12.93x	1.48x	10.14x	1.25%	35.3B
NEC CORPORATION	20.8x	1.41x	10.03x	0.84%	32.12B
Average	6.64x	3.92x	17.96x	2.84%	78.78B
Weighted average by Cap.	9.50x	4.25x	18.34x	2.91%