|
End-of-day quote
Korea S.E.
2026-10-06
|
5-day change | 1st Jan Change | ||
| 11,470.00 KRW | +1.68% |
|
+8.11% | -28.45% |
| Jun. 24 | COWINTECH Co. Ltd. authorizes a Buyback Plan. | CI |
| Jun. 24 | COWINTECH Co. Ltd. announces an Equity Buyback for KRW 1,500 million worth of its shares. | CI |
Company Valuation: COWIN ROBOTICS Co., Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 294,456 | 223,749 | 304,155 | 147,017 | 183,709 | 128,128 | - | - |
| Change | - | -24.01% | 35.94% | -51.66% | 24.96% | -30.26% | - | - |
| Enterprise Value (EV) 1 | 286.2 | 223.7 | 249.6 | 146.9 | 221 | 190.8 | 225.6 | 241.4 |
| Change | - | -21.82% | 11.57% | -41.17% | 50.51% | -13.67% | 18.24% | 7% |
| P/E | 38x | 43.9x | 23.9x | 8.83x | 106x | 46.2x | 15.9x | 14.8x |
| PBR | 2.01x | - | 1.81x | 0.81x | 1.07x | 0.72x | 0.69x | 0.67x |
| PEG | - | -1.3x | 0x | 0.3x | -1.2x | 0.8x | 0x | 1.99x |
| Capitalization / Revenue | 2.76x | 1.11x | 0.93x | 0.6x | 1.19x | 0.53x | 0.48x | 0.42x |
| EV / Revenue | 2.69x | 1.11x | 0.76x | 0.6x | 1.43x | 0.79x | 0.85x | 0.79x |
| EV / EBITDA | 33x | 12.1x | 10.9x | 15.6x | -11.6x | 33.5x | 11.4x | 11.4x |
| EV / EBIT | 43x | 15.1x | 11.9x | 20x | -8.67x | -33.2x | 15x | 14.2x |
| EV / FCF | -29.5x | - | 126x | -2.64x | -14.5x | -2.67x | -20.3x | -18.7x |
| FCF Yield | -3.39% | - | 0.79% | -37.9% | -6.89% | -37.4% | -4.92% | -5.34% |
| Dividend per Share 3 | 89.72 | - | 238 | 196.1 | - | 250 | 250 | 250 |
| Rate of return | 0.32% | - | 0.89% | 1.53% | - | 2.25% | 2.25% | 2.25% |
| EPS 3 | 734.8 | 484.2 | 1,118 | 1,451 | 151 | 240.5 | 699 | 751 |
| Distribution rate | 12.2% | - | 21.3% | 13.5% | - | 104% | 35.8% | 33.3% |
| Net sales 1 | 106.5 | 201.2 | 328.6 | 244.4 | 154.8 | 242.9 | 264.6 | 304.4 |
| EBITDA 1 | 8.668 | 18.57 | 22.82 | 9.406 | -19.01 | 5.7 | 19.8 | 21.1 |
| EBIT 1 | 6.654 | 14.78 | 20.97 | 7.336 | -25.49 | -5.75 | 15 | 17 |
| Net income 1 | 8.576 | 4.945 | 21.37 | 14.28 | 1.701 | 2.8 | 8.2 | 8.8 |
| Net Debt 1 | -8.245 | - | -54.52 | -0.1606 | 37.33 | 62.7 | 97.5 | 113.3 |
| Reference price 3 | 27,947.71 | 21,254.61 | 26,699.03 | 12,813.73 | 16,030.00 | 11,110.00 | 11,110.00 | 11,110.00 |
| Nbr of stocks (in thousands) | 10,536 | 10,527 | 11,392 | 11,473 | 11,460 | 11,533 | - | - |
| Announcement Date | 2/28/22 | 3/9/23 | 2/21/24 | 2/14/25 | 2/12/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.2x | 0.79x | 33.48x | 2.25% | 95.64M | |
| 30.6x | 5.32x | 19.5x | 0.84% | 120B | |
| 34.37x | 5.43x | 20.56x | 1.56% | 96.56B | |
| 44.69x | 9.06x | 26.52x | -.--% | 64.93B | |
| 27.21x | 3.12x | 18x | 0.76% | 59.51B | |
| 39.47x | 6.14x | 27.1x | 1.96% | 57.18B | |
| 27.91x | 5.16x | 18.07x | 2.15% | 36.37B | |
| 30.76x | 4.07x | 15.37x | 0.11% | 29.97B | |
| 21.03x | 1.8x | 12.96x | 2.23% | 30.6B | |
| 21.18x | 3.67x | 11.76x | 1.43% | 29.36B | |
| Average | 32.34x | 4.45x | 20.33x | 1.33% | 52.47B | |
| Weighted average by Cap. | 32.36x | 5.26x | 20.08x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A282880 Stock
- Valuation COWIN ROBOTICS Co., Ltd
Select your edition
All financial news and data tailored to specific country editions
