Valuation Daewoo Engineering & Construction Co., Ltd.
Stocks
A047040
KR7047040001
Construction & Engineering
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16,820.00 KRW | -6.97% |
|
-15.09% | +340.31% |
| 07-02 | Daol Securities Upgrades Daewoo Engineering & Construction to Buy From Hold; Price Target is KRW24,000 | MT |
| 05-28 | Daewoo Engineering Secures KRW387.6 Billion Construction Contract | MT |
Company Valuation: Daewoo Engineering & Construction Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,370,811 | 1,717,502 | 1,703,121 | 1,275,800 | 1,569,583 | 6,831,792 | - | - |
| Change | - | -27.56% | -0.84% | -25.09% | 23.03% | 335.26% | - | - |
| Enterprise Value (EV) 1 | 2,863 | 2,400 | 2,129 | 3,336 | 3,390 | 8,497 | 8,412 | 7,219 |
| Change | - | -16.18% | -11.29% | 56.67% | 1.64% | 150.64% | -1% | -14.18% |
| P/E | 4.9x | 3.41x | 3.33x | 5.46x | -1.72x | 14.3x | 15.7x | 12x |
| PBR | 0.75x | 0.47x | 0.42x | 0.3x | 0.47x | 1.87x | 1.72x | 1.48x |
| PEG | - | 0.85x | 2.15x | -0.1x | 0x | -0x | -1.68x | 0.4x |
| Capitalization / Revenue | 0.27x | 0.16x | 0.15x | 0.12x | 0.19x | 0.85x | 0.78x | 0.68x |
| EV / Revenue | 0.33x | 0.23x | 0.18x | 0.32x | 0.42x | 1.05x | 0.96x | 0.72x |
| EV / EBITDA | 3.37x | 2.74x | 2.7x | 6.35x | -4.84x | 10x | 11x | 7.81x |
| EV / EBIT | 3.88x | 3.16x | 3.21x | 8.28x | -4.16x | 11.8x | 12.9x | 8.85x |
| EV / FCF | 1.69x | -4.78x | -2.36x | -2.52x | 9.35x | 24.2x | 21x | 14x |
| FCF Yield | 59.3% | -20.9% | -42.4% | -39.6% | 10.7% | 4.13% | 4.77% | 7.15% |
| Dividend per Share 3 | - | - | - | - | - | - | 50 | 100 |
| Rate of return | - | - | - | - | - | - | 0.3% | 0.59% |
| EPS 3 | 1,178 | 1,225 | 1,244 | 569 | -2,220 | 1,178 | 1,068 | 1,400 |
| Distribution rate | - | - | - | - | - | - | 4.68% | 7.14% |
| Net sales 1 | 8,685 | 10,419 | 11,648 | 10,504 | 8,055 | 8,065 | 8,771 | 10,086 |
| EBITDA 1 | 850.7 | 874.4 | 789.6 | 525.7 | -700.9 | 845.7 | 764.7 | 924.6 |
| EBIT 1 | 738.3 | 760 | 662.5 | 403.1 | -815.4 | 722 | 652.9 | 815.5 |
| Net income 1 | 484.7 | 504 | 511.7 | 234.1 | -912.3 | 494.1 | 441.1 | 580.3 |
| Net Debt 1 | 492.4 | 682.6 | 426 | 2,060 | 1,821 | 1,665 | 1,580 | 387.5 |
| Reference price 3 | 5,770.00 | 4,180.00 | 4,145.00 | 3,105.00 | 3,820.00 | 16,820.00 | 16,820.00 | 16,820.00 |
| Nbr of stocks (in thousands) | 410,886 | 410,886 | 410,886 | 410,886 | 410,886 | 406,171 | - | - |
| Announcement Date | 1/26/22 | 1/31/23 | 1/29/24 | 2/5/25 | 2/8/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.34x | 1.12x | 10.65x | -.--% | 4.79B | |
| 69.61x | 3x | 29.33x | 0.06% | 101B | |
| 13.84x | 1.11x | 6.09x | 4.24% | 75.8B | |
| 41.56x | 5.16x | 28.67x | 0.16% | 63.02B | |
| 26.76x | 2.03x | 19.72x | 1.16% | 58.26B | |
| 58.5x | 4.85x | 31.1x | 1.48% | 48.84B | |
| 36.34x | 0.85x | 14.46x | 1.75% | 42.73B | |
| 29.92x | 0.57x | 9.12x | 2.03% | 37.57B | |
| 26.96x | 1.75x | 16.86x | 0.18% | 34.99B | |
| 4.65x | 0.29x | 6.25x | 6.11% | 27.55B | |
| Average | 32.35x | 2.07x | 17.22x | 1.72% | 49.47B | |
| Weighted average by Cap. | 38.30x | 2.43x | 19.56x | 1.63% |
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
- A047040 Stock
- Valuation Daewoo Engineering & Construction Co., Ltd.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
