Company Valuation: Abpro Bio Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 142,117 461,443 244,023 115,496 155,155 128,110
Change - 224.69% -47.12% -52.67% 34.34% -17.43%
Enterprise Value (EV) 1 171,895 441,953 211,443 104,603 147,080 128,505
Change - 157.11% -52.16% -50.53% 40.61% -12.63%
P/E ratio -2.94x -6.28x -22.3x -13.9x -5.89x -7.86x
PBR 1.1x 3.32x 1.83x 0.82x 1.27x 1.19x
PEG - -0.92x 0.3x 0.5x -0x 0.2x
Capitalization / Revenue 4.45x 9.36x 7.41x 5.22x 6.11x 4.05x
EV / Revenue 5.38x 8.97x 6.42x 4.73x 5.8x 4.06x
EV / EBITDA -6.69x -556x -78.1x -10.7x -17.7x -25.4x
EV / EBIT -5.7x -55x -39.6x -9.35x -14.5x -19.6x
EV / FCF -7.42x 33.4x -16.6x -15.6x -21.9x -6.67x
FCF Yield -13.5% 2.99% -6.02% -6.42% -4.56% -15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -273.4 -292.1 -43.31 -30.36 -92.51 -57.27
Distribution rate - - - - - -
Net sales 1 31,930 49,282 32,914 22,112 25,375 31,663
EBITDA 1 -25,686 -794.6 -2,708 -9,791 -8,305 -5,059
EBIT 1 -30,149 -8,043 -5,333 -11,193 -10,175 -6,543
Net income 1 -35,694 -58,972 -10,030 -8,145 -25,742 -15,629
Net Debt 1 29,778 -19,491 -32,581 -10,893 -8,075 395.6
Reference price 2 804.00 1,835.00 965.00 422.00 545.00 450.00
Nbr of stocks (in thousands) 176,762 251,468 252,874 273,688 284,688 284,688
Announcement Date 3/13/20 3/22/21 3/31/22 3/23/23 3/21/24 3/20/25
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.36M
18.22x1.59x8.92x1.94% 3.13B
19.91x1.26x11.79x3.24% 2.93B
31.91x1.96x19.23x0.38% 2.6B
649.44x - - - 2.39B
33.28x - - - 2.13B
13.52x2.59x8.84x2.68% 2.1B
Average 127.71x 1.85x 12.20x 2.06% 2.19B
Weighted average by Cap. 121.26x 1.79x 12.17x 2.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. A195990 Stock
  4. Valuation Abpro Bio Co., Ltd.