Company Valuation: JOYCITY Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 700,280 276,807 190,027 105,694 143,652 81,368 -
Change - -60.47% -31.35% -44.38% 35.91% -43.36% -
Enterprise Value (EV) 1 690.2 318.2 279.4 196.4 143.7 139.9 114.2
Change - -53.9% -12.2% -29.7% -26.86% -2.63% -18.37%
P/E 69.3x 86x 34x -19.1x -15.6x 3.71x 3.38x
PBR 4.76x 2.8x 1.77x 1.11x - 0.74x 0.61x
PEG - -1.3x 0.5x 0x -0.2x -0x 0.35x
Capitalization / Revenue 3.48x 1.68x 1.27x 0.74x - 0.48x 0.46x
EV / Revenue 3.43x 1.94x 1.86x 1.37x - 0.82x 0.64x
EV / EBITDA 26.5x 31.2x 9.44x 12.3x - 4.71x 3.56x
EV / EBIT 31.3x 42x 10.9x 16.5x - 5.3x 3.91x
EV / FCF 22.7x 69.4x 41.3x 49.2x - 4.84x 3.9x
FCF Yield 4.4% 1.44% 2.42% 2.03% - 20.7% 25.7%
Dividend per Share 3 - - - - - - -
Rate of return - - - - - - -
EPS 3 148 47 80 -79 -132 314 344
Distribution rate - - - - - - -
Net sales 1 201.5 164.3 150.1 142.9 - 170.3 177.2
EBITDA 1 26.08 10.19 29.59 16.03 - 29.7 32.1
EBIT 1 22.02 7.584 25.7 11.92 - 26.4 29.2
Net income 1 7.037 4.153 7.509 -3.291 -9.231 22 24.1
Net Debt 1 -10.1 41.38 89.36 90.72 - 58.5 32.8
Reference price 3 10,250.00 4,040.00 2,720.00 1,512.00 2,055.00 1,164.00 1,164.00
Nbr of stocks (in thousands) 68,320 68,517 69,863 69,903 69,903 69,903 -
Announcement Date 1/24/22 1/27/23 1/19/24 1/20/25 3/18/26 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.66x0.81x4.67x - 54.4M
-43.84x0.4x38.43x-.--% 15.78B
11.31x4.29x8.08x3.2% 7.06B
-42.27x1.21x6.43x-.--% 7.42B
34.81x5.64x27.95x-.--% 4.09B
12.72x1.52x7.55x1.29% 2.34B
23.58x1.33x5.68x - 1.48B
12.82x0.82x4.68x2.36% 1.36B
Average 1.60x 2.00x 12.93x 1.14% 4.95B
Weighted average by Cap. -17.70x 1.90x 21.68x 0.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. A067000 Stock
  4. Valuation JOYCITY Corporation