Company Valuation: eMnet Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 90,692 148,604 89,162 78,366 49,112 41,468
Change - 63.86% -40% -12.11% -37.33% -15.57%
Enterprise Value (EV) 1 51,646 99,003 41,541 25,253 -13,188 -13,233
Change - 91.69% -58.04% -39.21% -152.22% -0.34%
P/E 13.1x 5.77x 13.3x 19.4x 8.56x 21.1x
PBR 1.45x 1.67x 0.98x 0.87x 0.52x 0.43x
PEG - 0x -0.2x -0.5x 0.2x -0.3x
Capitalization / Revenue 2.32x 4.22x 2.02x 2.24x 1.35x 1.29x
EV / Revenue 1.32x 2.81x 0.94x 0.72x -0.36x -0.41x
EV / EBITDA 5.85x 8.88x 3.74x 4.73x -2.22x -10.1x
EV / EBIT 7.14x 10x 4.45x 6.89x -2.77x -48.3x
EV / FCF 13.5x 36x 22.6x 7.24x -1.99x 1.59x
FCF Yield 7.41% 2.78% 4.43% 13.8% -50.1% 63%
Dividend per Share 2 50 200 90 50 60 60
Rate of return 1.2% 2.94% 2.21% 1.36% 2.61% 3.09%
EPS 2 316.9 1,179 307.2 189 268.8 91.85
Distribution rate 15.8% 17% 29.3% 26.4% 22.3% 65.3%
Net sales 1 39,017 35,239 44,211 35,018 36,311 32,260
EBITDA 1 8,834 11,149 11,102 5,337 5,931 1,315
EBIT 1 7,238 9,895 9,328 3,666 4,758 274.2
Net income 1 7,055 25,778 6,720 4,043 5,745 1,961
Net Debt 1 -39,046 -49,601 -47,621 -53,113 -62,300 -54,701
Reference price 2 4,150.00 6,800.00 4,080.00 3,670.00 2,300.00 1,942.00
Nbr of stocks (in thousands) 21,854 21,854 21,854 21,353 21,353 21,353
Announcement Date 3/22/21 A 3/22/22 A 3/22/23 A 3/20/24 A 3/19/25 A 4/5/26 A
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.42M
14.39x1.57x7.16x3.94% 27.73B
9.47x1.01x5.86x4.18% 21.48B
12.99x5.71x10.06x6.58% 11.11B
131.89x0.54x89.06x - 6.66B
11.66x0.8x5.06x-.--% 6.16B
16.69x1.38x4.3x2.81% 5.97B
-61.58x1.94x8.14x0% 5.84B
17.34x0.74x4.45x3.79% 5.62B
Average 19.10x 1.71x 16.76x 3.04% 10.07B
Weighted average by Cap. 16.94x 1.78x 12.79x 3.7%

Y-o-Y evolution of P/E

Valuation ratios - P/E - eMnet Inc.

Historical PBR trend

Valuation ratios - PBR - eMnet Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - eMnet Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - eMnet Inc.