Company Valuation: S.NetSystems.Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 101,957 127,817 73,337 85,776 73,240 62,654
Change - 25.36% -42.62% 16.96% -14.61% -14.45%
Enterprise Value (EV) 1 88,761 115,922 95,252 71,114 33,756 1,332
Change - 30.6% -17.83% -25.34% -52.53% -96.06%
P/E 30.9x -15x -20x 4.07x 12.3x 13.7x
PBR 1.39x 2.05x 1.11x 0.89x 0.71x 0.59x
PEG - 0x 0.3x -0x -0.2x -0.6x
Capitalization / Revenue 0.31x 0.4x 0.19x 0.18x 0.16x 0.14x
EV / Revenue 0.27x 0.36x 0.24x 0.15x 0.08x 0x
EV / EBITDA 12.7x 85.5x 19.3x 4.36x 2.39x 0.1x
EV / EBIT 19.4x -117x 42.8x 5.45x 3.18x 0.13x
EV / FCF -15.7x 5.13x -2.48x 4.45x 1.25x 0.07x
FCF Yield -6.36% 19.5% -40.4% 22.5% 79.7% 1,465%
Dividend per Share 2 78.43 49.02 - 117.6 49.02 -
Rate of return 1.14% 0.57% - 2.48% 1.24% -
EPS 2 222.3 -569.6 -231.5 1,164 320.4 248.6
Distribution rate 35.3% -8.61% - 10.1% 15.3% -
Net sales 1 326,487 321,224 389,494 477,141 449,927 457,407
EBITDA 1 7,001 1,357 4,933 16,323 14,139 13,828
EBIT 1 4,574 -993.6 2,228 13,039 10,613 10,624
Net income 1 3,638 -8,482 -3,513 19,906 5,955 4,561
Net Debt 1 -13,196 -11,895 21,915 -14,662 -39,485 -61,322
Reference price 2 6,862.75 8,558.82 4,622.55 4,740.20 3,950.00 3,400.00
Nbr of stocks (in thousands) 14,857 14,934 15,865 18,095 18,542 18,428
Announcement Date 16/3/21 16/3/22 21/3/23 20/3/24 18/3/25 17/3/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.8M
21.46x3.51x12.22x3.13% 204B
-95.59x15.12x87.54x-.--% 94.59B
11.4x1.26x6.6x4.21% 94.28B
14.89x2.72x10.26x5.52% 86.61B
21.07x5.47x13.45x2.72% 62.34B
14.12x2.05x8.7x5.53% 45.57B
17.65x2.24x10.73x4.92% 36.56B
19.89x1.61x10.1x1.49% 36.91B
20.49x1.52x9.63x0.96% 36.02B
Average 5.04x 3.94x 18.80x 3.17% 69.67B
Weighted average by Cap. 2.54x 4.49x 21.00x 3.16%

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. A038680 Stock
  4. Valuation S.NetSystems.Inc.