|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20,150.00 KRW | +22.34% |
|
+2.81% | -5.62% |
| 06-17 | DI Corporation Wins KRW22.3 Billion Supply Deal With Samsung Unit | MT |
| 06-10 | DI Co Secures KRW21 Billion Chip Inspection Equipment Contract from Samsung Electronics Unit | MT |
Company Valuation: D.I Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 163,150 | 376,723 | 555,458 | 552,331 | - | - |
| Change | - | 130.91% | 47.44% | -0.56% | - | - |
| Enterprise Value (EV) 1 | 163.1 | 408 | 580.3 | 510.5 | 462.2 | 410.8 |
| Change | - | 150.09% | 42.22% | -12.02% | -9.47% | -11.11% |
| P/E | 51.6x | 345x | 109x | 10.3x | 7.48x | 6.3x |
| PBR | - | 2.45x | 3.4x | 2.83x | 2.4x | 2.05x |
| PEG | - | -5.3x | 0x | 0x | 0.2x | 0.3x |
| Capitalization / Revenue | - | 1.76x | 1.28x | 0.95x | 0.77x | 0.7x |
| EV / Revenue | - | 1.91x | 1.34x | 0.88x | 0.64x | 0.52x |
| EV / EBITDA | - | 58.4x | 14.2x | 5.15x | 3.62x | 2.87x |
| EV / EBIT | - | 132x | 15.9x | 5.54x | 3.85x | 3.06x |
| EV / FCF | - | -18.5x | - | 12.6x | 8.17x | 6.49x |
| FCF Yield | - | -5.4% | - | 7.93% | 12.2% | 15.4% |
| Dividend per Share 3 | - | - | 250 | 371.8 | 502.1 | 719.9 |
| Rate of return | - | - | 1.17% | 1.85% | 2.49% | 3.57% |
| EPS 3 | 122 | 42 | 196 | 1,958 | 2,695 | 3,199 |
| Distribution rate | - | - | 128% | 19% | 18.6% | 22.5% |
| Net sales 1 | - | 214 | 432.3 | 579.4 | 720.1 | 790.9 |
| EBITDA 1 | - | 6.989 | 40.88 | 99.19 | 127.6 | 143.1 |
| EBIT 1 | - | 3.081 | 36.51 | 92.15 | 119.9 | 134.1 |
| Net income 1 | 3.154 | 1.095 | 13.52 | 53.66 | 73.87 | 87.68 |
| Net Debt 1 | - | 31.3 | 24.82 | -41.81 | -90.16 | -141.5 |
| Reference price 3 | 6,300.00 | 14,480.00 | 21,350.00 | 20,150.00 | 20,150.00 | 20,150.00 |
| Nbr of stocks (in thousands) | 25,897 | 26,017 | 26,017 | 27,411 | - | - |
| Announcement Date | 3/14/24 | 2/20/25 | 2/19/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.29x | 0.88x | 5.15x | 1.85% | 384M | |
| 51.2x | 17.91x | 39.37x | 0.44% | 239B | |
| 38.33x | 14.1x | 26.93x | 0.28% | 148B | |
| 41.48x | 11.01x | 31.04x | 0.14% | 57.48B | |
| 47.66x | 18.87x | 38.14x | 1.2% | 34.43B | |
| 82.4x | 23.1x | 70.84x | 0.15% | 24.32B | |
| 50.49x | 2.99x | 14.55x | 0.14% | 12.75B | |
| 93.93x | 37.56x | 90.24x | 0.26% | 10.61B | |
| 23.93x | 6.69x | 12.59x | 2.69% | 8.89B | |
| 58.16x | 3x | 16.16x | 0.31% | 7.61B | |
| Average | 49.79x | 13.61x | 34.50x | 0.75% | 54.29B | |
| Weighted average by Cap. | 48.28x | 16.07x | 36.06x | 0.43% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A003160 Stock
- Valuation D.I Corporation
Select your edition
All financial news and data tailored to specific country editions
