Company Valuation: DIT Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 175,370 170,723 97,709 337,159 231,190 269,143
Change - -2.65% -42.77% 245.06% -31.43% 16.42%
Enterprise Value (EV) 1 49,155 55,444 -19,618 212,903 72,124 94,346
Change - 12.79% -135.38% 1,185.23% -66.12% 30.81%
P/E 119x -117x 10.5x 25.7x 8.02x 8.88x
PBR 1.03x 1.01x 0.55x 1.81x 1.09x 1.14x
PEG - 1x -0x 0.6x 0x 1.83x
Capitalization / Revenue 6.13x 2.24x 0.74x 3.15x 1.98x 2.49x
EV / Revenue 1.72x 0.73x -0.15x 1.99x 0.62x 0.87x
EV / EBITDA -170x -12.6x -2.78x 21.5x 2.85x 3.88x
EV / EBIT -25.4x -9.4x -3.54x 24.6x 2.99x 4.09x
EV / FCF -29.8x -6.1x -9.3x -29.1x 2.84x 5.53x
FCF Yield -3.36% -16.4% -10.8% -3.44% 35.2% 18.1%
Dividend per Share 2 - 200 300 180 380 420
Rate of return - 2.14% 5.61% 0.98% 3.03% 2.88%
EPS 2 80.81 -80 507.6 716 1,564 1,640
Distribution rate - -250% 59.1% 25.1% 24.3% 25.6%
Net sales 1 28,593 76,092 132,875 107,061 116,655 107,910
EBITDA 1 -288.4 -4,400 7,045 9,904 25,328 24,287
EBIT 1 -1,933 -5,895 5,534 8,644 24,089 23,062
Net income 1 1,479 -1,456 9,269 13,164 28,930 30,376
Net Debt 1 -126,215 -115,279 -117,327 -124,256 -159,066 -174,798
Reference price 2 9,620.00 9,360.00 5,350.00 18,400.00 12,540.00 14,570.00
Nbr of stocks (in thousands) 18,230 18,240 18,263 18,324 18,436 18,472
Announcement Date 3/22/21 A 3/22/22 A 3/21/23 A 3/19/24 A 3/18/25 A 3/17/26 A
1KRW in Million2KRW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 269M
31.55x5.49x20.13x0.82% 124B
35.48x5.59x21.2x1.51% 99.99B
45.46x9.22x26.98x-.--% 66.06B
27.47x3.15x18.17x0.76% 60.08B
40.25x6.26x27.64x1.93% 58.3B
28.17x5.21x18.26x2.13% 36.71B
31.54x4.16x15.72x0.11% 30.73B
21.77x3.8x12.14x1.4% 30.22B
21.16x3.07x13.27x1.11% 25.84B
Average 31.43x 5.11x 19.28x 1.08% 53.24B
Weighted average by Cap. 33.22x 5.48x 20.61x 1.06%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DIT Corp.

Historical PBR trend

Valuation ratios - PBR - DIT Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DIT Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DIT Corp.