Company Valuation: S.NetSystems.Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 101,957 127,817 73,337 85,776 73,240 62,654
Change - 25.36% -42.62% 16.96% -14.61% -14.45%
Enterprise Value (EV) 1 88,761 115,922 95,252 71,114 33,756 1,332
Change - 30.6% -17.83% -25.34% -52.53% -96.06%
P/E 30.9x -15x -20x 4.07x 12.3x 13.7x
PBR 1.39x 2.05x 1.11x 0.89x 0.71x 0.59x
PEG - 0x 0.3x -0x -0.2x -0.6x
Capitalization / Revenue 0.31x 0.4x 0.19x 0.18x 0.16x 0.14x
EV / Revenue 0.27x 0.36x 0.24x 0.15x 0.08x 0x
EV / EBITDA 12.7x 85.5x 19.3x 4.36x 2.39x 0.1x
EV / EBIT 19.4x -117x 42.8x 5.45x 3.18x 0.13x
EV / FCF -15.7x 5.13x -2.48x 4.45x 1.25x 0.07x
FCF Yield -6.36% 19.5% -40.4% 22.5% 79.7% 1,465%
Dividend per Share 2 78.43 49.02 - 117.6 49.02 -
Rate of return 1.14% 0.57% - 2.48% 1.24% -
EPS 2 222.3 -569.6 -231.5 1,164 320.4 248.6
Distribution rate 35.3% -8.61% - 10.1% 15.3% -
Net sales 1 326,487 321,224 389,494 477,141 449,927 457,407
EBITDA 1 7,001 1,357 4,933 16,323 14,139 13,828
EBIT 1 4,574 -993.6 2,228 13,039 10,613 10,624
Net income 1 3,638 -8,482 -3,513 19,906 5,955 4,561
Net Debt 1 -13,196 -11,895 21,915 -14,662 -39,485 -61,322
Reference price 2 6,862.75 8,558.82 4,622.55 4,740.20 3,950.00 3,400.00
Nbr of stocks (in thousands) 14,857 14,934 15,865 18,095 18,542 18,428
Announcement Date 3/16/21 3/16/22 3/21/23 3/20/24 3/18/25 3/17/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 36.83M
27.34x4.4x15.37x2.4% 264B
-89.14x14.07x81.48x-.--% 88.21B
13.04x2.37x8.76x6.34% 77.74B
9.25x1.01x5.31x5.22% 76.15B
18.73x4.89x12.1x3.06% 55.31B
12.97x1.88x7.89x5.99% 42.82B
12.88x1.47x10.1x1.25% 34.65B
18.19x1.33x8.49x1.09% 32.03B
14.6x1.85x8.6x5.92% 30.67B
Average 4.21x 3.70x 17.57x 3.47% 70.19B
Weighted average by Cap. 5.91x 4.51x 20.27x 3.15%

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. A038680 Stock
  4. Valuation S.NetSystems.Inc.