Valuation Ecopro Co., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 2024-09-19			5-day change	1st Jan Change
77,000.00 ^KRW	+0.26%		-0.13%	-40.49%

Sep. 09	GEM, ECOPRO Enters Partnership for Nickel Resources-Precursors-Cathode Materials	MT
Aug. 28	Samsung Biologics Reclaims "Emperor Stock" Status, Surges Past 1 Million Won	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	495,925	1,108,753	2,847,656	2,648,957	17,047,686	10,144,295	-	-
Change	-	123.57%	156.83%	-6.98%	543.56%	-40.49%	-	-
Enterprise Value (EV) ¹	830.3	1,393	3,634	3,880	18,645	12,665	14,830	16,236
Change	-	67.78%	160.86%	6.77%	380.5%	-32.07%	17.09%	9.48%
P/E ratio	23.3x	46.1x	10x	73.3x	66.7x	-997x	235x	117x
PBR	1.8x	3.34x	2.2x	1.95x	10.2x	31.7x	27.9x	22.5x
PEG	-	3.3x	0x	-0.8x	0x	10x	-0x	1x
Capitalization / Revenue	0.71x	1.17x	1.9x	0.47x	2.35x	2.16x	1.13x	0.79x
EV / Revenue	1.18x	1.46x	2.42x	0.69x	2.57x	2.69x	1.65x	1.26x
EV / EBITDA	9.49x	10.5x	17.9x	5.29x	40.3x	32.9x	14.6x	10.6x
EV / EBIT	17.2x	16.5x	25.8x	6.32x	63.2x	153x	27.2x	17x
EV / FCF	-3,699,002x	-30,360,610x	-5,565,348x	-3,233,324x	-	-	-	-
FCF Yield	-0%	-0%	-0%	-0%	-	-	-	-
Dividend per Share ³	-	68.79	83.5	100	100	100	100	-
Rate of return	-	0.6%	0.37%	0.49%	0.08%	0.13%	0.13%	-
EPS ³	217	247.4	2,274	281.2	1,941	-77.2	328.3	660.1
Distribution rate	-	27.8%	3.67%	35.6%	5.15%	-130%	30.5%	-
Net sales ¹	702.3	951	1,503	5,640	7,259	4,706	8,967	12,894
EBITDA ¹	87.51	133.2	203.5	733.4	462.6	384.4	1,017	1,528
EBIT ¹	48.24	84.69	140.9	613.9	295.2	82.86	545.6	953.5
Net income	21.33	63.71	198.5	223.6	51.02	-	-	-
Net Debt ¹	334.4	284.4	786.5	1,231	1,597	2,521	4,686	6,091
Reference price ³	5,047.20	11,397.01	22,815.53	20,600.00	129,400.00	77,000.00	77,000.00	77,000.00
Nbr of stocks (in thousands)	98,257	97,285	124,812	128,590	131,744	131,744	-	-
Announcement Date	2/6/20	1/12/21	2/10/22	1/30/23	2/7/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ECOPRO CO., LTD.	-997.41x	2.69x	32.95x	+0.13%	7.63B
AIR LIQUIDE	28.1x	3.95x	13.61x	+1.85%	110B
SABIC	34.06x	1.51x	9.68x	+4.55%	58.44B
PT CHANDRA ASRI PACIFIC TBK	-322.57x	22.74x	461.48x	-.--%	51.11B
WANHUA CHEMICAL GROUP CO., LTD.	13.82x	1.58x	8.57x	+2.33%	33.59B
LYONDELLBASELL INDUSTRIES N.V.	11.95x	0.97x	7.83x	+5.43%	31.24B
WESTLAKE CORPORATION	19.53x	1.61x	7.85x	+1.40%	18.77B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	13.3x	3.44x	10.42x	+2.44%	15.3B
HENGLI PETROCHEMICAL CO.,LTD.	10.1x	0.82x	7.47x	+5.41%	12.58B
SOLAR INDUSTRIES INDIA LIMITED	75.69x	-	-	+0.09%	11.76B
Average	-111.34x	4.37x	62.20x	+2.36%	35.02B
Weighted average by Cap.	-47.40x	5.56x	79.27x	+2.43%