Company Valuation: STX Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 110,404 117,299 157,352 392,517 134,918 109,360
Change - 6.25% 34.15% 149.45% -65.63% -18.94%
Enterprise Value (EV) 1 438,652 439,448 558,055 639,722 411,385 389,874
Change - 0.18% 26.99% 14.63% -35.69% -5.23%
P/E -5.43x -5.89x -11.2x -7.34x -3.06x -0.66x
PBR 3.91x 1.75x 3.14x 4.54x 2.5x -0.96x
PEG - 0.2x 0.4x -0x 0.2x -0x
Capitalization / Revenue 0.11x 0.13x 0.13x 0.43x 0.16x 0.17x
EV / Revenue 0.45x 0.47x 0.47x 0.71x 0.5x 0.61x
EV / EBITDA 46.8x 21.7x 38.7x -28.6x -47.1x -3.23x
EV / EBIT -4,569x 109x -375x -19.5x -25.6x -3.04x
EV / FCF 14.8x -12.2x -7.67x 10.1x 36x 16x
FCF Yield 6.75% -8.17% -13% 9.93% 2.78% 6.27%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1,345 -906.5 -640.1 -1,727 -1,423 -5,382
Distribution rate - - - - - -
Net sales 1 975,567 925,509 1,188,575 903,772 827,800 641,312
EBITDA 1 9,364 20,269 14,411 -22,378 -8,740 -120,870
EBIT 1 -96 4,018 -1,487 -32,802 -16,096 -128,445
Net income 1 -20,350 -15,275 -13,554 -50,537 -44,002 -166,172
Net Debt 1 328,248 322,149 400,703 247,205 276,467 280,514
Reference price 2 7,297.43 5,342.76 7,167.12 12,670.00 4,355.00 3,530.00
Nbr of stocks (in thousands) 15,129 21,955 21,955 30,980 30,980 30,980
Announcement Date 3/23/21 A 3/23/22 A 3/23/23 A 3/21/24 A 3/20/25 A 3/23/26 A
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 74.48M
17.82x1.14x16.42x2.55% 108B
14.49x1.27x19.83x2.75% 86.15B
14.2x1.13x14.3x2.24% 84.75B
14.67x1.27x19.5x2.19% 54.29B
11.92x1.42x14.71x2.46% 46.79B
61.33x3.74x23.1x0.04% 42.86B
14.84x0.61x9.35x1.98% 37.57B
21.43x1.15x10.66x0.91% 36.95B
19.27x0.91x9.4x2.8% 11.83B
Average 21.11x 1.40x 15.25x 1.99% 50.97B
Weighted average by Cap. 19.51x 1.37x 16.28x 2.12%

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. A011810 Stock
  4. Valuation STX Corporation