Company Valuation: MX Robotics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 73,717 86,558 50,377 -
Change - 17.42% -41.8% -
Enterprise Value (EV) 1 73.72 -53.12 48.18 40.78
Change - -172.06% 190.7% -15.36%
P/E 6.46x - - -
PBR - - - -
PEG - - - -
Capitalization / Revenue - 0.58x 0.28x 0.23x
EV / Revenue - -0.36x 0.26x 0.19x
EV / EBITDA - - - -
EV / EBIT - 6.72x 9.45x 3.71x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 3 - - - -
Rate of return - - - -
EPS 3 584 - - -
Distribution rate - - - -
Net sales 1 - 149.1 182 219.5
EBITDA - - - -
EBIT 1 - -7.906 5.1 11
Net income 11.42 - - -
Net Debt 1 - -139.7 -2.2 -9.6
Reference price 3 3,770.00 4,390.00 2,555.00 2,555.00
Nbr of stocks (in thousands) 19,554 19,717 19,717 -
Announcement Date 18/3/25 6/2/26 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.27x - - 35.81M
22.61x2.18x17.65x2.37% 70.45B
14.4x1.18x11.95x3.88% 41.97B
17.83x1.69x9.94x2.66% 39.53B
28.96x4.23x16.9x1.72% 28.03B
24.71x2.28x12.45x1.95% 19.87B
13.96x1.55x10.68x1.88% 19.36B
13.5x - - 0.72% 16B
22.47x2.51x13.51x2.68% 14.98B
27.23x0.86x16.5x2.42% 13.34B
Average 20.63x 1.86x 13.70x 2.25% 26.36B
Weighted average by Cap. 20.46x 2.07x 14.09x 2.44%

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. A007820 Stock
  4. Valuation MX Robotics Inc.