Company Valuation: DASAN Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 457,469 256,018 141,699 146,416 131,523 122,968
Change - -44.04% -44.65% 3.33% -10.17% -6.5%
Enterprise Value (EV) 1 456,131 185,155 108,977 162,842 210,899 183,597
Change - -59.41% -41.14% 49.43% 29.51% -12.95%
P/E -32.3x -32.1x 0.95x -1.54x -5.25x -17.1x
PBR 2.91x 1.45x 0.37x 0.49x 0.5x 0.47x
PEG - 0.7x -0x 0x 0.1x 0.2x
Capitalization / Revenue 1.13x 0.55x 1.76x 1.59x 0.39x 0.23x
EV / Revenue 1.13x 0.39x 1.35x 1.76x 0.62x 0.34x
EV / EBITDA 78.3x -8.9x 5.87x 68.7x 76.5x 4.85x
EV / EBIT -76.1x -5.89x 293x -79.3x -25.8x 8.09x
EV / FCF 6.92x 10.9x 3.77x -36x -1.69x 45.2x
FCF Yield 14.4% 9.2% 26.5% -2.77% -59.3% 2.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -413.9 -224 4,178 -2,456 -647.6 -184.9
Distribution rate - - - - - -
Net sales 1 404,984 469,020 80,714 92,293 337,611 541,778
EBITDA 1 5,828 -20,806 18,575 2,369 2,758 37,860
EBIT 1 -5,993 -31,445 372.6 -2,054 -8,172 22,701
Net income 1 -13,449 -7,829 195,887 -93,440 -24,903 -7,171
Net Debt 1 -1,338 -70,863 -32,722 16,426 79,376 60,629
Reference price 2 13,350.00 7,200.00 3,985.00 3,785.00 3,400.00 3,170.00
Nbr of stocks (in thousands) 34,267 35,558 35,558 38,683 38,683 38,791
Announcement Date 23/3/21 23/3/22 23/3/23 21/3/24 21/3/25 23/3/26
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 77.34M
38.11x7.96x20.55x1.34% 488B
55.44x19.74x39.62x-.--% 265B
22.11x0.88x15.87x2.09% 193B
32.38x10.18x25.06x0.34% 160B
188.79x27.66x81.09x-.--% 82.62B
34.07x6.59x18.82x0.99% 77.74B
83.01x9.67x44.63x-.--% 61.16B
30.97x7.03x23.52x1.33% 59.78B
43.07x2.28x14.83x1.67% 58.22B
Average 58.66x 10.22x 31.56x 0.86% 144.64B
Weighted average by Cap. 48.71x 10.28x 28.20x 0.94%

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. A039560 Stock
  4. Valuation DASAN Networks, Inc.