Company Valuation: C&R Research Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 108,379 61,891 65,274 65,915 51,723
Change - -42.89% 5.47% 0.98% -21.53%
Enterprise Value (EV) 1 103,119 58,988 59,866 58,241 49,049
Change - -42.8% 1.49% -2.71% -15.78%
P/E -3.1x 15.6x 11.9x 17.1x 19.9x
PBR 3.56x 1.72x 1.55x 1.41x 1.05x
PEG - -0x 0.3x -0.5x -0.6x
Capitalization / Revenue 2.51x 1.28x 1.18x 1.1x 0.8x
EV / Revenue 2.39x 1.22x 1.09x 0.98x 0.75x
EV / EBITDA 16x 11x 8.12x 12.1x 19.4x
EV / EBIT 17.9x 12.5x 9.61x 16x 35.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - 10 -
Rate of return - - - 0.86% -
EPS 2 -666 73 99.9 68 45.29
Distribution rate - - - 14.7% -
Net sales 1 43,171 48,498 55,102 59,689 64,982
EBITDA 1 6,435 5,358 7,377 4,819 2,528
EBIT 1 5,751 4,708 6,233 3,630 1,385
Net income 1 -3,301 3,929 5,563 3,839 2,586
Net Debt 1 -5,260 -2,903 -5,408 -7,674 -2,674
Reference price 2 2,065.00 1,140.00 1,190.00 1,162.00 900.00
Nbr of stocks (in thousands) 52,484 54,291 54,852 56,725 57,470
Announcement Date 3/22/22 A 3/22/23 A 3/19/24 A 3/19/25 A 3/17/26 A
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.61M
32.21x5.68x17.59x1.02% 46.2B
-22.9x343.72x-21.86x-.--% 38.71B
23.26x2.64x11.39x-.--% 31.9B
41.76x4.18x26.75x-.--% 31.12B
27.93x7.24x18.62x0.45% 23.77B
30.92x5x22.8x-.--% 15.05B
23.95x2.04x8.96x1.12% 13.74B
-22.52x14.77x-22.09x-.--% 13.42B
Average 16.83x 48.16x 7.77x 0.32% 23.77B
Weighted average by Cap. 17.76x 66.64x 8.30x 0.34%

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. A359090 Stock
  4. Valuation C&R Research Inc.