Company Valuation: VC Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 56,216 31,361 19,811 19,628
Change - -44.21% -36.83% -0.92%
Enterprise Value (EV) 1 83,419 63,285 45,075 43,794
Change - -24.14% -28.77% -2.84%
P/E 40.3x -2.62x -3.37x -6.55x
PBR 1.15x 0.81x 0.58x 0.53x
PEG -0.5x 0x 0.1x 0.1x
Capitalization / Revenue 1.03x 0.84x 0.45x 0.42x
EV / Revenue 1.54x 1.7x 1.02x 0.93x
EV / EBITDA 18.9x -8.65x -42.7x 46x
EV / EBIT 65.7x -5.44x -9.51x -29.7x
EV / FCF -5.75x -32.1x 15.4x 24.9x
FCF Yield -17.4% -3.12% 6.51% 4.02%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 191 -1,637 -803 -410.2
Distribution rate - - - -
Net sales 1 54,344 37,224 44,137 46,899
EBITDA 1 4,413 -7,320 -1,056 951.6
EBIT 1 1,270 -11,623 -4,742 -1,473
Net income 1 1,356 -11,969 -5,867 -2,999
Net Debt 1 27,203 31,923 25,264 24,166
Reference price 2 7,690.00 4,290.00 2,710.00 2,685.00
Nbr of stocks (in thousands) 7,310 7,310 7,310 7,310
Announcement Date 21/3/23 21/3/24 19/3/25 18/3/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.27M
30.67x2.12x12.66x2.08% 9.42B
14.84x1.31x10.8x3.15% 5.87B
-139x8.93x-216.46x - 5.8B
20.91x2.13x12.25x1.13% 4.89B
16.18x1.02x8.07x2.69% 4.24B
14.54x0.71x7.5x4.01% 4.07B
27.03x0.84x7.56x1.22% 3.98B
17.92x1.91x8.15x3.88% 3.74B
18.43x0.41x7.27x3.07% 3.59B
Average 2.39x 2.15x -15.80x 2.65% 4.56B
Weighted average by Cap. 0.88x 2.39x -18.90x 2.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA