Company Valuation: S-Fuelcell co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 191,793 139,549 118,997 62,325 65,815 65,815 -
Change - -27.24% -14.73% -47.62% 5.6% 0% -
Enterprise Value (EV) 1 191.8 114.3 92.34 45.81 39.21 41.81 65.81
Change - -40.38% -19.25% -50.39% -14.4% 6.63% 57.4%
P/E ratio 39.6x 165x -50.6x -52.5x -10.2x -10.5x -
PBR - 1.98x 1.72x 0.92x 1.08x 1.21x -
PEG - -2x 0x 1.1x -0x 3.36x -
Capitalization / Revenue - 2.98x 3.66x 1.85x 4.62x 3.38x 3.29x
EV / Revenue - 2.44x 2.84x 1.36x 1.79x 2.14x 3.29x
EV / EBITDA - 41.2x -187x -26.9x -8.91x -10.2x -15x
EV / EBIT - 96x -37.2x -11.1x -6.03x -6.97x -11x
EV / FCF - -15.4x 29.3x 6.6x 4.13x - -
FCF Yield - -6.47% 3.41% 15.1% 24.2% - -
Dividend per Share 3 - 50 50 50 50 50 -
Rate of return - 0.25% 0.29% 0.56% 0.53% 0.53% -
EPS 3 705 123 -337 -170 -927 -898 -
Distribution rate - 40.7% -14.8% -29.4% -5.39% -5.57% -
Net sales 1 - 46.78 32.53 33.67 15.79 19.5 20
EBITDA 1 - 2.776 -0.4934 -1.701 -4.4 -4.1 -4.4
EBIT 1 - 1.192 -2.482 -4.137 -15.01 -6 -6
Net income 1 4.883 0.8461 -2.345 -1.232 -23.01 -6.3 -
Net Debt 1 - -25.2 -26.66 -16.51 -26.6 -24 -
Reference price 3 27,900.00 20,300.00 17,050.00 8,930.00 9,430.00 9,430.00 9,430.00
Nbr of stocks (in thousands) 6,874 6,874 6,979 6,979 6,979 6,979 -
Announcement Date 3/16/22 3/16/23 3/14/24 2/26/25 2/26/26 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-10.17x1.79x-8.91x0.53% 43.88M
-7x4.44x-14.81x-.--% 3B
-75.25x7.14x-133.17x-.--% 2.01B
-15.15x15.86x-16.21x-.--% 774M
-12.13x2.19x-3.81x-.--% 721M
-3.2x1.73x-5.98x - 351M
93.52x1.46x14.89x-.--% 296M
-5.4x - - - 168M
Average -4.35x 4.94x -24.00x 0.09% 920.05M
Weighted average by Cap. -22.75x 5.92x -45.25x 0%

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

  1. Stock Market
  2. Equities
  3. A288620 Stock
  4. Valuation S-Fuelcell co., Ltd.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW