Company Valuation: DSK Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 131,813 183,798 126,050 199,714 133,636 132,953
Change - 39.44% -31.42% 58.44% -33.09% -0.51%
Enterprise Value (EV) 1 100,411 177,121 119,191 139,324 97,906 104,184
Change - 76.4% -32.71% 16.89% -29.73% 6.41%
P/E ratio 6.73x 30.5x -8.31x -402x -20.9x 41.2x
PBR 1.26x 1.63x 1.31x 1.41x 1.01x 1x
PEG - -0.4x 0x 4.1x -0x -0x
Capitalization / Revenue 1.12x 2.4x 3.87x 4.01x 2.77x 1.86x
EV / Revenue 0.85x 2.32x 3.66x 2.8x 2.03x 1.46x
EV / EBITDA 4.38x 25.6x -10.6x -54.4x -10.5x -17.9x
EV / EBIT 4.51x 32.4x -8.19x -22x -7.46x -10.7x
EV / FCF -141x -4.03x -22.6x -17.8x -4.58x -5.69x
FCF Yield -0.71% -24.8% -4.43% -5.62% -21.9% -17.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 976 297.9 -758 -18.39 -244 124.9
Distribution rate - - - - - -
Net sales 1 117,907 76,480 32,587 49,791 48,232 71,500
EBITDA 1 22,930 6,920 -11,283 -2,562 -9,318 -5,812
EBIT 1 22,268 5,475 -14,545 -6,344 -13,124 -9,707
Net income 1 19,664 6,225 -15,183 -397 -6,453 3,258
Net Debt 1 -31,402 -6,677 -6,860 -60,390 -35,730 -28,768
Reference price 2 6,570.00 9,100.00 6,300.00 7,390.00 5,090.00 5,150.00
Nbr of stocks (in thousands) 20,063 20,198 20,008 27,025 26,255 25,816
Announcement Date 3/21/19 3/16/20 3/17/21 3/21/22 3/20/23 3/18/24
1KRW in Million2KRW
Estimates

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
20.38x4.64x14.75x1.01% 138B
39.91x11.91x25.59x0.94% 32.34B
38.79x7.2x31.93x0.25% 30.72B
44.91x9.35x28.13x0.61% 29.53B
35.93x3.34x9.29x-.--% 23.85B
74.2x13.06x61.14x-.--% 16.35B
54.19x14.9x39.75x1.91% 9.83B
62.22x16.43x35.38x0.42% 6.62B
38.24x7.49x35.81x0.78% 6.09B
Average 45.42x 9.81x 31.31x percentage-no-prefix 32.54B
Weighted average by Cap. 33.66x 7.22x 22.99x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA