Company Valuation: PC Direct, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 86,654 164,107 61,053 68,570 36,441 29,529
Change - 89.38% -62.8% 12.31% -46.86% -18.97%
Enterprise Value (EV) 1 89,042 171,388 74,154 87,502 65,209 52,945
Change - 92.48% -56.73% 18% -25.48% -18.81%
P/E 14.2x 12.6x -7.37x 89.5x -55.2x 11.6x
PBR 2.09x 3.08x 0.68x 1.6x 0.94x 0.74x
PEG - 0x 0x -1x 0x -0x
Capitalization / Revenue 0.28x 0.45x 0.2x 0.23x 0.11x 0.08x
EV / Revenue 0.28x 0.47x 0.24x 0.29x 0.2x 0.14x
EV / EBITDA 12x 8.87x 47.9x 21.5x 23.9x 10.4x
EV / EBIT 12.9x 9.12x 92x 26.7x 35.2x 12.5x
EV / FCF 27.4x -48.1x 11.4x -48.6x -11.1x 12.7x
FCF Yield 3.65% -2.08% 8.74% -2.06% -9.01% 7.87%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 396.5 847.7 -540.3 49.92 -44.64 174.5
Distribution rate - - - - - -
Net sales 1 313,463 364,851 312,263 304,743 333,768 373,008
EBITDA 1 7,430 19,333 1,549 4,074 2,723 5,089
EBIT 1 6,878 18,800 805.9 3,283 1,851 4,251
Net income 1 6,082 13,002 -4,144 765.7 -664.8 2,521
Net Debt 1 2,388 7,282 13,100 18,932 28,768 23,416
Reference price 2 5,650.00 10,700.00 3,980.00 4,470.00 2,465.00 2,025.00
Nbr of stocks (in thousands) 15,337 15,337 15,340 15,340 14,783 14,582
Announcement Date 3/1/21 A 3/1/22 A 12/31/23 A 2/29/24 A 3/1/25 A 3/1/26 A
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.4M
25.68x1.76x16.25x0.57% 286B
24.76x9.99x17.99x0.35% 193B
23.86x1.89x9.9x1.06% 70.78B
16.19x0.41x7.46x1.98% 47.12B
38.54x23.61x29.24x1.15% 40.06B
28.97x4.85x16.82x1.28% 35.32B
13.11x0.56x6.87x4.04% 27.17B
11.78x0.62x9.27x5.64% 21.48B
15.75x0.3x8.77x0.77% 20B
Average 22.07x 4.89x 13.62x 1.87% 74.02B
Weighted average by Cap. 24.38x 5.04x 15.52x 0.99%

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. A051380 Stock
  4. Valuation PC Direct, Inc.