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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.78M
34.68x7.26x18.75x1.47% 444B
52.36x17.83x37.22x-.--% 222B
37.91x12.14x30.2x0.28% 185B
20.5x0.85x14.88x2.19% 184B
30.68x5.86x17.14x1.17% 67.56B
168.78x21.72x63.69x-.--% 64.86B
78.3x9.12x42.1x-.--% 57.69B
38.86x2.19x14.23x1.73% 55.38B
20.36x2.87x13.55x3% 48.4B
Average 53.60x 8.87x 27.98x 1.09% 133.01B
Weighted average by Cap. 44.00x 9.16x 25.64x 1.07%

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