Valuation OPASNET co., Ltd.

Stocks

End-of-day quote Korea S.E. 19/08/2026			5-day change	1st Jan Change
5,480.00 ^KRW	-3.01%		-8.51%	-17.47%

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	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.	-	-	-	-	52.18M
IBM	23.09x	3.73x	13.03x	2.9%	219B
SNOWFLAKE INC.	-114.18x	18.14x	104.54x	-.--%	113B
ACCENTURE PLC	12.82x	1.41x	7.43x	3.73%	106B
TATA CONSULTANCY SERVICES LTD.	14.77x	2.7x	10.18x	5.57%	86.1B
RELX PLC	19.89x	5.24x	12.87x	2.86%	60.07B
INFOSYS LIMITED	14.6x	2.12x	9.01x	5.33%	47.13B
FUJITSU LIMITED	20.29x	1.66x	10.25x	1.44%	39.14B
NEC CORPORATION	20.58x	1.57x	9.93x	0.92%	38.64B
HCL TECHNOLOGIES LIMITED	17.68x	2.29x	10.64x	4.89%	36.66B
Average	3.28x	4.32x	20.87x	3.07%	74.56B
Weighted average by Cap.	-1.43x	5.19x	25.05x	2.96%