Valuation DAE-IL Corporation

Stocks

End-of-day quote Korea S.E. 2026-08-20			5-day change	1st Jan Change
6,740.00 ^KRW	+2.74%		+30.62%	-53.26%

08-13	DAE-IL Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	DAE-IL Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAE-IL CORPORATION	-	-	-	-	183M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.54x	1.32x	10.18x	1.88%	43.5B
WEICHAI POWER CO., LTD.	16.6x	0.74x	5.46x	3.5%	36.21B
HYUNDAI MOBIS CO.,LTD	10.81x	0.67x	8.48x	1.37%	32.65B
DENSO CORPORATION	12.2x	0.57x	4.95x	3.89%	29.86B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.07x	2.8x	9.63x	3.96%	21.74B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.61x	1.24x	13.18x	0.58%	18.77B
MAGNA INTERNATIONAL INC.	11.1x	0.53x	5.15x	2.79%	18.82B
CONTINENTAL AG	12.82x	1.32x	6.8x	4.26%	15.65B
BOSCH LIMITED	47.52x	5.2x	36.32x	0.76%	14.92B
Average	19.70x	1.60x	11.13x	2.56%	23.23B
Weighted average by Cap.	18.13x	1.36x	9.77x	2.57%