Company Valuation: Plasmapp Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 100,986 79,583 34,526 22,255
Change - -21.19% -56.62% -35.54%
Enterprise Value (EV) 1 115,349 91,358 41,211 27,575
Change - -20.8% -54.89% -33.09%
P/E -5.21x -4.1x -1.45x -3.03x
PBR 10.8x 10.3x 7.63x 3.89x
PEG 0.1x 0.47x 0.17x 0x
Capitalization / Revenue 7.59x 6.16x 3.41x 2.62x
EV / Revenue 8.67x 7.07x 4.06x 3.25x
EV / EBITDA -7.07x -4.86x -2.59x -4.38x
EV / EBIT -6.63x -4.44x -2.33x -3.63x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -10,950 -9,994 -9,150 -1,913
Distribution rate - - - -
Net sales 1 13,306 12,917 10,139 8,483
EBITDA 1 -16,317 -18,796 -15,886 -6,294
EBIT 1 -17,408 -20,572 -17,659 -7,601
Net income 1 -17,681 -18,792 -20,785 -6,587
Net Debt 1 14,363 11,775 6,685 5,321
Reference price 2 57,000.00 41,000.00 13,240.00 5,800.00
Nbr of stocks (in thousands) 1,772 1,941 2,608 3,837
Announcement Date 23/03/23 20/03/24 20/03/25 19/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.29M
29.17x4.03x15.56x2.5% 178B
19.41x3.54x12.67x3.07% 117B
17.33x0.2x12.68x0.75% 60.39B
34.82x3.38x11.57x2.17% 49.22B
27.56x6.78x17.54x1.45% 48.02B
35.74x6.29x19.74x-.--% 33.65B
41.26x1.22x11.31x0.23% 28.04B
42.19x7.4x26.53x0.25% 25.46B
51.41x6.92x22.23x0.41% 22.5B
Average 33.21x 4.42x 16.65x 1.2% 56.28B
Weighted average by Cap. 28.70x 3.96x 15.27x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. A405000 Stock
  4. Valuation Plasmapp Co., Ltd.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!