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.($)
- - - - 9.39M
26.82x5.96x15.44x1.56% 431B
51.1x18.08x36.28x-.--% 244B
21.47x0.86x15.4x2.16% 188B
26x8.5x20.52x0.5% 142B
41.57x12.31x27.92x-.--% 79.05B
33.96x6.59x18.81x0.99% 77.46B
41.38x2.18x14.21x1.74% 56.32B
27.66x6.24x20.84x1.49% 53.43B
17.75x2.76x11.86x4.14% 47.6B
Average 31.97x 7.05x 20.14x 1.4% 131.93B
Weighted average by Cap. 32.10x 7.90x 20.83x 1.21%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!