Company Valuation: Winix Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 387,321 324,497 177,049 167,248 73,191 88,840
Change - -16.22% -45.44% -5.54% -56.24% 21.38%
Enterprise Value (EV) 1 428,550 429,375 296,638 233,634 177,170 285,410
Change - 0.19% -30.91% -21.24% -24.17% 61.09%
P/E 9.53x 16.4x 81.2x 16.7x -1.65x -4.84x
PBR 2.04x 1.62x 0.88x 0.8x 0.43x 0.61x
PEG - -0.3x -0.9x 0x 0x 0.1x
Capitalization / Revenue 1.01x 0.81x 0.54x 0.45x 0.21x 0.24x
EV / Revenue 1.12x 1.07x 0.9x 0.62x 0.5x 0.77x
EV / EBITDA 7.07x 12x 19x 12x 22.5x -6.92x
EV / EBIT 8.25x 16.8x 79.1x 35.8x -30.2x -4.7x
EV / FCF -19.5x -7.64x -10.5x 4.37x -18x -4.39x
FCF Yield -5.12% -13.1% -9.51% 22.9% -5.56% -22.8%
Dividend per Share 2 500 500 400 300 300 100
Rate of return 2.11% 2.45% 3.57% 2.84% 6.48% 1.78%
EPS 2 2,487 1,245 137.9 632.7 -2,810 -1,160
Distribution rate 20.1% 40.2% 290% 47.4% -10.7% -8.62%
Net sales 1 382,343 400,233 328,991 375,301 351,199 369,536
EBITDA 1 60,573 35,852 15,593 19,438 7,857 -41,218
EBIT 1 51,957 25,565 3,752 6,521 -5,876 -60,672
Net income 1 42,415 19,982 2,180 10,001 -44,415 -18,330
Net Debt 1 41,230 104,877 119,589 66,386 103,980 196,570
Reference price 2 23,700.00 20,400.00 11,200.00 10,580.00 4,630.00 5,620.00
Nbr of stocks (in thousands) 16,343 15,907 15,808 15,808 15,808 15,808
Announcement Date 19/03/21 21/03/22 21/03/23 20/03/24 18/03/25 23/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.17M
14.44x1.4x11.86x5.17% 106B
8.57x1.15x5.86x7.11% 31.49B
34.47x3.82x20.99x0.93% 29.46B
10.79x0.49x4.93x5.98% 25.48B
50.06x3.88x34.04x0.65% 11.99B
26.14x4.98x17.26x2.8% 7.96B
17.42x1.42x8.36x2.28% 7.18B
10.21x1.66x6.59x3.25% 5.31B
16.7x1.37x12.55x5.25% 5.02B
Average 20.98x 2.24x 13.60x 3.71% 22.95B
Weighted average by Cap. 18.11x 1.83x 12.57x 4.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Winix Inc.

Historical PBR trend

Valuation ratios - PBR - Winix Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Winix Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Winix Inc.