Company Valuation: Celemics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 47,352 34,534 26,738 22,166
Change - -27.07% -22.58% -17.1%
Enterprise Value (EV) 1 35,738 24,706 17,189 16,626
Change - -30.87% -30.42% -3.28%
P/E -9.86x -8.91x 2.19x -5.49x
PBR 2.55x 2.17x 0.98x 0.96x
PEG - 0.5x -0x 0x
Capitalization / Revenue 5.42x 5.25x 3.98x 3.84x
EV / Revenue 4.09x 3.76x 2.56x 2.88x
EV / EBITDA -7.38x -5.03x -15.5x -6.38x
EV / EBIT -6.23x -4.28x -9.03x -5x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -588 -475 1,493 -494.4
Distribution rate - - - -
Net sales 1 8,729 6,578 6,719 5,768
EBITDA 1 -4,840 -4,914 -1,111 -2,604
EBIT 1 -5,734 -5,770 -1,903 -3,324
Net income 1 -4,797 -3,876 12,266 -4,036
Net Debt 1 -11,614 -9,828 -9,548 -5,540
Reference price 2 5,800.00 4,230.00 3,275.00 2,715.00
Nbr of stocks (in thousands) 8,164 8,164 8,164 8,164
Announcement Date 3/20/24 A 3/20/24 A 3/19/25 A 3/23/26 A
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 69.39M
34.78x6.2x18.42x0.92% 51.61B
-21.47x297.59x-22.09x-.--% 44.89B
33.46x3.25x14.02x-.--% 42.77B
49.05x5.7x31.17x-.--% 42.58B
29.21x8.45x21.35x0.39% 31.82B
35.3x5.79x26.33x-.--% 17.33B
24.28x2.11x9.13x1.11% 14.76B
78.97x4.14x16.07x-.--% 14.09B
Average 32.95x 41.65x 14.30x 0.3% 28.88B
Weighted average by Cap. 28.33x 55.88x 13.02x 0.29%

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. A331920 Stock
  4. Valuation Celemics, Inc.