Company Valuation: CS Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 46,711 83,177 29,117 25,933 34,028 15,063
Change - 78.07% -64.99% -10.93% 31.21% -55.73%
Enterprise Value (EV) 1 33,259 63,815 17,193 16,947 21,552 5,152
Change - 91.87% -73.06% -1.43% 27.18% -76.1%
P/E 276x -34.9x -8.37x -38x 31.3x -15.1x
PBR 2.12x 3.9x 1.6x 1.48x 1.83x 0.86x
PEG - 0x -0.2x 0.5x -0x 0x
Capitalization / Revenue 1.09x 2.02x 0.83x 0.77x 0.92x 0.64x
EV / Revenue 0.77x 1.55x 0.49x 0.5x 0.58x 0.22x
EV / EBITDA 24.3x 51.1x -6.05x -51.7x 29.2x -23.5x
EV / EBIT 92.1x 284x -4.16x -10.7x -106x -4.36x
EV / FCF 35.7x 13.7x -3.24x -5.92x 26.8x -3.64x
FCF Yield 2.8% 7.3% -30.8% -16.9% 3.73% -27.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 18 -245.6 -358.6 -70.23 112 -102.9
Distribution rate - - - - - -
Net sales 1 42,958 41,092 35,183 33,661 37,172 23,640
EBITDA 1 1,367 1,248 -2,844 -327.6 739.4 -219.1
EBIT 1 361.2 224.7 -4,137 -1,580 -202.5 -1,183
Net income 1 178.5 -2,384 -3,480 -681.6 1,097 -998.4
Net Debt 1 -13,452 -19,362 -11,923 -8,986 -12,475 -9,911
Reference price 2 4,960.00 8,570.00 3,000.00 2,672.00 3,506.00 1,552.00
Nbr of stocks (in thousands) 9,418 9,706 9,706 9,706 9,706 9,706
Announcement Date 3/4/21 3/4/22 3/3/23 3/5/24 3/4/25 3/19/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.82M
26.02x5.83x15.1x1.6% 422B
53.74x19.19x38.51x-.--% 256B
19.47x0.79x14.22x2.33% 173B
26.37x8.34x20.14x0.47% 142B
43.46x12.78x28.48x-.--% 87.32B
32.71x6.38x18.49x1.07% 73.83B
29.36x6.65x22.19x1.41% 55.97B
41.17x2.23x14.41x1.72% 58.12B
59.34x7.68x33.97x-.--% 50.33B
Average 36.85x 7.76x 22.84x 0.95% 131.83B
Weighted average by Cap. 34.19x 8.47x 22.14x 1.06%

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. A065770 Stock
  4. Valuation CS Corporation