SILICON2 - Public Comps and Valuation Multiples

SILICON2 Overview

About SILICON2

Silicon2 Co Ltd is engaged in the sale of beauty and skin products through its brand Style Korean. The products of the company consist of Water Sleeping Mask, Ginseng Essence Water, and Hydrum Watery Toner among others.

Founded

2002

HQ

Employees

247

Website

siliconii.com

Sectors

Health & Beauty

Financials

LTM Revenue $762M

LTM EBITDA $152M

EV

$1.6B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

SILICON2 Financials

As of December 2025, SILICON2 reported last 12-month revenue of $762M and EBITDA of $152M.

In the same period, SILICON2 generated $248M in LTM gross profit and $119M in net income.

See SILICON2 valuation multiples based on analyst estimates

SILICON2 P&L

In the most recent fiscal year, SILICON2 reported revenue of $480M and EBITDA of $111M.

SILICON2 expects next 12-month revenue of XXX and NTM EBITDA of XXX

See SILICON2 valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue	$762M	XXX	$480M	XXX	XXX	XXX
Gross Profit	$248M	XXX	$162M	XXX	XXX	XXX
Gross Margin	33%	XXX	34%	XXX	XXX	XXX
EBITDA	$152M	XXX	$111M	XXX	XXX	XXX
EBITDA Margin	20%	XXX	23%	XXX	XXX	XXX
EBIT	$147M	XXX	$95.7M	XXX	XXX	XXX
EBIT Margin	19%	XXX	20%	XXX	XXX	XXX
Net Profit	$119M	XXX	$83.8M	XXX	XXX	XXX
Net Margin	16%	XXX	17%	XXX	XXX	XXX
Net Debt	XXX	XXX	$41.1M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for SILICON2 including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $762M. EBITDA for the last twelve months was $152M. In the most recent fiscal year, SILICON2 achieved $480M in revenue and $111M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2026)	Next Fiscal Year (2027)	Two Years Forward (2028)
Total Revenue	$762M	Analyst estimates available to subscribers	$480M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$248M	Analyst estimates available to subscribers	$162M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	32.5% gross margin	Analyst estimates available to subscribers	33.7% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$152M	Analyst estimates available to subscribers	$111M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	19.9% EBITDA margin	Analyst estimates available to subscribers	23.1% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$147M	Analyst estimates available to subscribers	$95.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	19.2% EBIT margin	Analyst estimates available to subscribers	19.9% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$119M	Analyst estimates available to subscribers	$83.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	15.6% net profit margin	Analyst estimates available to subscribers	17.5% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$41.1M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for SILICON2

This financial data table provides comprehensive performance metrics for SILICON2, a company based in South Korea. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

SILICON2 generated $762M in revenue over the last twelve months.
The company achieved $152M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $248M.
Net income over the last twelve months reached $119M.

Fiscal Year Performance

In the most recent fiscal year, SILICON2 reported $480M in total revenue.
Fiscal year EBITDA was $111M.
The company maintained a gross profit margin of 33.7% in the most recent fiscal year.
EBITDA margin for the fiscal year was 23.1%.
Net profit margin reached 17.5% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for SILICON2. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

SILICON2 Stock Performance

SILICON2 has current market cap of KRW 2.36T (or $1.6B), and EV of KRW 2.32T (or $1.6B).

Market Cap Evolution

SILICON2 Stock Data

As of January 2, 2026, SILICON2's stock price is KRW 38650 (or $27).

See SILICON2 trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$1.6B	$1.6B	XXX	XXX	XXX	XXX	$1.91

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

SILICON2 Valuation Multiples

SILICON2's trades at 2.1x EV/Revenue multiple, and 10.6x EV/EBITDA.

See valuation multiples for SILICON2 and 15K+ public comps

SILICON2 Financial Valuation Multiples

As of January 2, 2026, SILICON2 has market cap of $1.6B and EV of $1.6B.

Equity research analysts estimate SILICON2's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

SILICON2 has a P/E ratio of 13.8x.

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Market cap (current)	$1.6B	XXX	$1.6B	XXX	XXX	XXX
EV (current)	$1.6B	XXX	$1.6B	XXX	XXX	XXX
EV/Revenue	2.1x	XXX	2.1x	XXX	XXX	XXX
EV/EBITDA	10.6x	XXX	10.6x	XXX	XXX	XXX
EV/EBIT	11.0x	XXX	11.0x	XXX	XXX	XXX
EV/Gross Profit	6.5x	XXX	n/a	XXX	XXX	XXX
P/E	13.8x	XXX	13.9x	XXX	XXX	XXX
EV/FCF	50.7x	XXX	51.0x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get SILICON2 Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

SILICON2 Margins & Growth Rates

SILICON2's last 12 month revenue growth is 31%

SILICON2's revenue per employee in the last FY averaged $1.9M, while opex per employee averaged $0.3M for the same period.

SILICON2's rule of 40 is 47% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

SILICON2's rule of X is 99% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for SILICON2 and other 15K+ public comps

SILICON2 Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue Growth	31%	XXX	28%	XXX	XXX	XXX
EBITDA Margin	20%	XXX	20%	XXX	XXX	XXX
EBITDA Growth	32%	XXX	104%	XXX	XXX	XXX
Rule of 40	47%	XXX	51%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	99%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$1.9M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.3M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	7%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	14%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial