|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,970.00 KRW | -3.64% |
|
-2.46% | -72.47% |
| 05-13 | DAE-IL Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 03-20 | DAE-IL Corporation Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
Company Valuation: DAE-IL Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 113,913 | 215,815 | 130,574 | 192,954 | 142,585 | 558,716 |
| Change | - | 89.46% | -39.5% | 47.77% | -26.1% | 291.85% |
| Enterprise Value (EV) 1 | 378,983 | 446,256 | 314,102 | 444,413 | 432,187 | 861,710 |
| Change | - | 17.75% | -29.61% | 41.49% | -2.75% | 99.38% |
| P/E | -0.93x | 7.42x | 42.7x | 5.28x | 9.95x | -51.9x |
| PBR | 3.15x | 2.29x | 1.27x | 1.42x | 0.96x | 3.87x |
| PEG | - | -0x | -0.5x | 0x | -0.2x | 0x |
| Capitalization / Revenue | 0.23x | 0.37x | 0.19x | 0.26x | 0.2x | 0.74x |
| EV / Revenue | 0.77x | 0.76x | 0.45x | 0.61x | 0.6x | 1.14x |
| EV / EBITDA | -13.9x | 6.87x | 4.5x | 6.08x | 6.87x | 14.8x |
| EV / EBIT | -5.22x | 16.7x | 10.2x | 12.4x | 19.8x | 52.1x |
| EV / FCF | 3.38x | 27.3x | 5.52x | -5.06x | -12.7x | -36.4x |
| FCF Yield | 29.6% | 3.66% | 18.1% | -19.8% | -7.87% | -2.75% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -3,167 | 751 | 79 | 944 | 370 | -277.8 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 493,387 | 590,132 | 695,890 | 728,665 | 719,128 | 757,310 |
| EBITDA 1 | -27,186 | 64,922 | 69,748 | 73,037 | 62,948 | 58,183 |
| EBIT 1 | -72,621 | 26,722 | 30,668 | 35,776 | 21,832 | 16,550 |
| Net income 1 | -121,858 | 28,970 | 3,041 | 36,728 | 14,228 | -10,547 |
| Net Debt 1 | 265,070 | 230,442 | 183,529 | 251,458 | 289,602 | 302,995 |
| Reference price 2 | 2,940.00 | 5,570.00 | 3,370.00 | 4,980.00 | 3,680.00 | 14,420.00 |
| Nbr of stocks (in thousands) | 38,746 | 38,746 | 38,746 | 38,746 | 38,746 | 38,746 |
| Announcement Date | 3/19/21 | 3/18/22 | 3/17/23 | 3/15/24 | 3/21/25 | 3/20/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 110M | |
| 19.8x | 1.34x | 10.37x | 1.9% | 41.69B | |
| 12.92x | 0.69x | 5.77x | 3.53% | 34.2B | |
| 16.03x | 0.68x | 4.99x | 3.64% | 33.57B | |
| 9.29x | 0.57x | 7.32x | 1.59% | 26.97B | |
| 14.5x | 2.65x | 9.26x | 4.12% | 20.93B | |
| 11.41x | 0.53x | 5.18x | 2.87% | 18.81B | |
| 12.07x | 1.05x | 6x | 4.16% | 16.44B | |
| 28.36x | 1.13x | 11.76x | 0.57% | 16.3B | |
| 12.61x | 0.99x | 6.6x | 1.06% | 12.97B | |
| Average | 15.22x | 1.07x | 7.47x | 2.6% | 22.2B | |
| Weighted average by Cap. | 15.32x | 1.04x | 7.49x | 2.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A092200 Stock
- Valuation DAE-IL Corporation
Select your edition
All financial news and data tailored to specific country editions
