Valuation N2Tech Co.,Ltd

Stocks

End-of-day quote Korea S.E. 08/09/2026			5-day change	1st Jan Change
1,322.00 ^KRW	-0.23%		+1.07%	-19.88%

09-03	Aprogen Medicines Inc. announced that it expects to receive KRW 20 billion in funding from N2Tech Co.,Ltd, APTOCROM Inc., Aprogen Pharma Inc.	CI
08-20	N2Tech Co.,Ltd announced that it expects to receive KRW 12 billion in funding	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	180,730	119,150	65,840	64,320	45,055	56,939
Change	-	-34.07%	-44.74%	-2.31%	-29.95%	26.37%
Enterprise Value (EV) ¹	201,908	108,612	41,255	37,209	14,345	49,077
Change	-	-46.21%	-62.02%	-9.81%	-61.45%	242.11%
P/E	-6.15x	-2.72x	-49.1x	5.94x	-1.76x	2.5x
PBR	3.98x	1.98x	0.75x	0.58x	0.52x	0.45x
PEG	-	0.2x	0.5x	-0x	0x	-0x
Capitalization / Revenue	3.14x	2.67x	1.54x	1.87x	3.31x	1.98x
EV / Revenue	3.51x	2.43x	0.96x	1.08x	1.05x	1.71x
EV / EBITDA	47.3x	-35.1x	-16.3x	-35.4x	-4.82x	4.97x
EV / EBIT	121x	-14.8x	-10.7x	-19.4x	-4.07x	5.2x
EV / FCF	-731x	-5.8x	18.8x	-20.5x	5.99x	-1.59x
FCF Yield	-0.14%	-17.3%	5.32%	-4.88%	16.7%	-63.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3,685	-3,058	-73.16	522.9	-1,235	659.9
Distribution rate	-	-	-	-	-	-
Net sales ¹	57,475	44,629	42,811	34,306	13,614	28,764
EBITDA ¹	4,267	-3,098	-2,531	-1,051	-2,975	9,874
EBIT ¹	1,670	-7,331	-3,868	-1,919	-3,522	9,439
Net income ¹	-19,532	-33,370	1,533	10,738	-25,570	18,963
Net Debt ¹	21,177	-10,538	-24,585	-27,112	-30,710	-7,861
Reference price ²	22,650.00	8,325.00	3,595.00	3,105.00	2,175.00	1,650.00
Nbr of stocks (in thousands)	7,979	14,312	18,314	20,715	20,715	34,508
Announcement Date	9/28/20 A	9/17/21 A	3/1/23 A	3/21/24 A	3/21/25 A	3/19/26 A

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
N2TECH CO.,LTD	-	-	-	-	33.96M
ASML HOLDING N.V.	39.61x	13.13x	29.87x	0.6%	670B
LAM RESEARCH CORPORATION	32.71x	10.89x	26.99x	0.37%	385B
TOKYO ELECTRON LIMITED	33.05x	7.39x	23.01x	1.48%	165B
ASE TECHNOLOGY HOLDING CO., LTD.	33.37x	3.6x	16.64x	1.56%	86.55B
ENTEGRIS, INC.	50.79x	6.76x	23.58x	0.29%	21.2B
LASERTEC CORPORATION	41.41x	13.32x	27.66x	0.91%	20.68B
SCREEN HOLDINGS CO., LTD.	21.67x	3.16x	13.55x	1.4%	16.57B
ONTO INNOVATION INC.	44.94x	8.21x	24.42x	-	13.15B
Average	37.19x	8.31x	23.22x	0.95%	153.08B
Weighted average by Cap.	36.54x	10.96x	27.04x	0.71%