Company Valuation: Global Standard Technology, Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 331,856 176,449 248,295 297,822 515,721 794,881 - -
Change - -46.83% 40.72% 19.95% 73.16% 54.13% - -
Enterprise Value (EV) 1 284.9 115.5 163.6 297.8 515.7 678.4 663.3 631.8
Change - -59.45% 41.62% 82.04% 73.16% 31.54% -2.23% -4.75%
P/E 9.01x 3.83x 7x 6.75x 11.4x 13.5x 10.3x 8.74x
PBR 2.27x 0.94x 1.14x - - 2.33x 1.99x 1.7x
PEG - 0.2x -0.3x 0.3x 5.23x 0.5x 0.3x 0.5x
Capitalization / Revenue 1.09x 0.56x 0.89x 0.86x 1.49x 1.83x 1.46x 1.26x
EV / Revenue 0.94x 0.37x 0.59x 0.86x 1.49x 1.56x 1.22x 1x
EV / EBITDA 5.72x 1.94x 3.54x 4.69x - 7.83x 6.15x 4.98x
EV / EBIT 6.14x 2.05x 3.85x 5.04x 8.72x 9.11x 6.69x 5.35x
EV / FCF 20.5x 4.61x 6.07x - - 28.6x 19x 11.5x
FCF Yield 4.88% 21.7% 16.5% - - 3.49% 5.28% 8.67%
Dividend per Share 3 150 150 250 - - 880 1,070 1,260
Rate of return 0.8% 1.53% 1.81% - - 1.99% 2.42% 2.85%
EPS 3 2,088 2,557 1,968 2,479 2,533 3,288 4,285 5,064
Distribution rate 7.18% 5.87% 12.7% - - 26.8% 25% 24.9%
Net sales 1 304.5 312.8 279.2 346.2 347.2 435.3 545 630
EBITDA 1 49.81 59.7 46.22 63.51 - 86.6 107.8 126.8
EBIT 1 46.41 56.32 42.54 59.08 59.17 74.5 99.2 118.1
Net income 1 37.75 46.64 35.68 45.37 45.28 60.6 79 93.3
Net Debt 1 -46.97 -60.93 -84.69 - - -116.5 -131.6 -163.1
Reference price 3 18,825.00 9,800.00 13,775.00 16,740.00 28,850.00 44,250.00 44,250.00 44,250.00
Nbr of stocks (in thousands) 17,628 18,005 18,025 17,791 17,876 17,963 - -
Announcement Date 2/14/22 A 3/13/23 A 3/20/24 A 3/18/25 A 3/18/26 A - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.87x1.61x8.11x - 609M
35.89x12.55x28.59x0.63% 638B
31.56x9.56x27.73x0.47% 330B
26.52x8.77x21.1x0.5% 317B
29.51x11.57x23.94x0.6% 207B
34.56x13.23x24.35x0.34% 159B
28.43x6.41x19.54x1.71% 141B
36.18x3.97x18.01x1.45% 94.19B
49.56x7.36x39.16x0.18% 55.69B
34.16x9.29x25.57x0.17% 48.97B
Average 32.02x 8.43x 23.61x 0.67% 199.18B
Weighted average by Cap. 32.73x 10.34x 25.51x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Global Standard Technology, Limited

Historical PBR trend

Valuation ratios - PBR - Global Standard Technology, Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Global Standard Technology, Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Global Standard Technology, Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Global Standard Technology, Limited
  1. Stock Market
  2. Stocks
  3. A083450 Stock
  4. Valuation Global Standard Technology, Limited