Valuation Perfect Corp. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 22:56:23 02/10/2026 +03			5-day change	1st Jan Change
1.672 ^EUR	-0.12%		+2.33%	+18.58%

09-21	Lagardère Travel Retail Selects Perfect Corp. Skincare Pro For AI-Powered Skincare Recommendations At European Airports	CI
09-02	Perfect Corp. and QWEEN Launch Hyper-Realistic 3D Jewellery Virtual Try-On for Indian Shoppers	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	-	844.4	315.7	288.2	184.3	194.5	-
Change	-	-	-62.61%	-8.71%	-36.04%	5.52%	-
Enterprise Value (EV) ¹	-	764.6	162.4	161.6	22.07	20.69	3.714
Change	-	-	-78.76%	-0.5%	-86.34%	-6.27%	-82.05%
P/E	-18.9x	-3.01x	62x	56.6x	36.2x	25.5x	22.3x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	-1x	-	-	0.5x	1.6x
Capitalization / Revenue	-	17.9x	5.9x	4.79x	2.67x	2.63x	2.38x
EV / Revenue	-	16.2x	3.04x	2.68x	0.32x	0.28x	0.05x
EV / EBITDA	-	-	-	-	-	-	313,150x
EV / EBIT	-	-10.8x	-28.7x	-51.4x	-12.8x	4.27x	0.62x
EV / FCF	-	-158x	12.2x	12.8x	1.71x	1.15x	0.2x
FCF Yield	-	-0.63%	8.18%	7.8%	58.4%	86.7%	489%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.52	-2.37	0.05	0.05	0.05	0.075	0.0857
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	47.3	53.5	60.2	69.15	74.1	81.83
EBITDA	-	3.094	-3.379	0.429	1.253	-	11.86
EBIT ¹	-	-71.07	-5.66	-3.143	-1.728	4.848	6.021
Net income ¹	-156.9	-161.7	5.416	5.021	4.643	6.79	8.465
Net Debt ¹	-	-79.82	-153.3	-126.6	-162.3	-173.8	-190.8
Reference price ²	9.850	7.140	3.100	2.830	1.810	1.910	1.910
Nbr of stocks (in thousands)	-	118,264	101,849	101,849	101,849	101,849	-
Announcement Date	5/27/22 A	3/6/23 A	2/28/24 A	2/26/25 A	2/24/26 A	-	-

¹USD in Million²USD

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.($)
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	660.56B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%