Company Valuation: Huvitz Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 94,884 78,980 94,776 108,741 206,786 88,546
Change - -16.76% 20% 14.73% 90.16% -57.18%
Enterprise Value (EV) 1 126,815 108,595 122,666 144,663 251,140 146,642
Change - -14.37% 12.96% 17.93% 73.6% -41.61%
P/E ratio 12.1x -29.7x 10.5x 6.37x 20.5x 10.2x
PBR 1.08x 1.01x 1.08x 1.06x 1.87x 0.77x
PEG - 0x -0x 0.1x -0.5x -0.7x
Capitalization / Revenue 1.08x 1.13x 1x 0.99x 1.76x 0.75x
EV / Revenue 1.44x 1.55x 1.29x 1.32x 2.13x 1.24x
EV / EBITDA 7.28x 8.96x 8.41x 6.19x 11.7x 7.79x
EV / EBIT 10.8x 15.8x 12.7x 7.66x 15.3x 11x
EV / FCF -854x 15.3x -82.7x -14.5x -22.5x -7.18x
FCF Yield -0.12% 6.55% -1.21% -6.91% -4.45% -13.9%
Dividend per Share 2 150 100 200 200 200 200
Rate of return 1.8% 1.34% 2.24% 1.95% 1.05% 2.46%
EPS 2 688 -251 848 1,610 928.2 800
Distribution rate 21.8% -39.8% 23.6% 12.4% 21.5% 25%
Net sales 1 87,987 70,088 95,019 109,422 117,737 117,875
EBITDA 1 17,408 12,127 14,587 23,362 21,423 18,814
EBIT 1 11,715 6,854 9,673 18,889 16,383 13,334
Net income 1 7,874 -2,724 8,990 17,075 9,978 8,710
Net Debt 1 31,931 29,614 27,890 35,921 44,354 58,096
Reference price 2 8,330.00 7,450.00 8,940.00 10,250.00 19,050.00 8,140.00
Nbr of stocks (in thousands) 11,391 10,601 10,601 10,609 10,855 10,878
Announcement Date 3/19/20 3/17/21 3/17/22 3/16/23 3/20/24 3/20/25
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 62.85M
66.43x4.72x16.14x0.35% 15.37B
-15.2x1.51x6.95x-.--% 1.89B
50.4x - - 1.72% 1.36B
133.29x17.03x89.07x - 1.3B
69.75x6.21x26.41x1.19% 1.17B
58.82x - - 0.66% 859M
32.55x6.23x20.3x1.56% 845M
25.56x5.31x16.14x1.53% 444M
Average 52.70x 6.83x 29.17x 1% 2.59B
Weighted average by Cap. 60.47x 5.35x 20.56x 0.53%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. A065510 Stock
  4. Valuation Huvitz Co., Ltd.