Company Valuation: Great Rich Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 96,009 64,074 83,882 361,130 232,781 238,912
Change - -33.26% 30.91% 330.52% -35.54% 2.63%
Enterprise Value (EV) 1 -42,699 22,049 311,178 833,958 660,265 654,297
Change - 151.64% 1,311.33% 168% -20.83% -0.9%
P/E 1.86x 1.45x 1.9x 6.63x 2.23x 3.05x
PBR 0.18x 0.11x 0.12x 0.52x 0.29x 0.21x
PEG - -0.1x -9.24x 0.3x 0x -0.1x
Capitalization / Revenue 0.28x 0.17x 0.2x 0.47x 0.28x 0.25x
EV / Revenue -0.12x 0.06x 0.72x 1.09x 0.78x 0.68x
EV / EBITDA -0.54x 0.31x 4.7x 8.81x 3.07x 3.1x
EV / EBIT -0.63x 0.39x 5.93x 10.6x 4.49x 4.76x
EV / FCF 0.31x -0.16x -1.26x -3.41x -11.3x -8.81x
FCF Yield 324% -629% -79.2% -29.3% -8.88% -11.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 638.5 548.2 547.1 673.8 1,289 970
Distribution rate - - - - - -
Net sales 1 343,419 367,806 429,621 767,709 842,434 959,256
EBITDA 1 79,615 71,130 66,212 94,710 215,151 210,979
EBIT 1 67,869 56,675 52,480 78,737 146,982 137,316
Net income 1 51,626 44,321 44,230 54,473 89,441 73,269
Net Debt 1 -138,708 -42,025 227,296 472,828 427,485 415,385
Reference price 2 1,187.50 792.50 1,037.50 4,466.67 2,879.17 2,955.00
Nbr of stocks (in thousands) 80,850 80,850 80,850 80,850 80,850 80,850
Announcement Date 10/28/20 A 10/28/21 A 9/21/22 A 9/26/23 A 10/18/24 A 10/23/25 A
1KRW in Million2KRW
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 219M
17.25x0.81x5.72x4.7% 21.43B
13.12x1.51x4.88x6.3% 19.55B
-318.95x - - -.--% 14.53B
-118.21x0.81x6.5x0.78% 13.33B
16.74x2.14x46.47x2.24% 11.03B
23.23x3.52x13.13x0.77% 7.91B
24.34x0.85x12.64x1.8% 6.19B
26.41x1.88x15.56x1.59% 5.88B
24.78x2.7x16.44x1.74% 4.87B
Average -32.36x 1.78x 15.17x 2.21% 10.49B
Weighted average by Cap. -45.73x 1.54x 12.98x 2.81%

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. A900290 Stock
  4. Valuation Great Rich Technologies Limited