|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,862.00 KRW | +6.40% |
|
-1.22% | +26.32% |
| 05-15 | DB Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 03-23 | DB Inc. Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
Company Valuation: DB Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 152,060 | 181,479 | 153,398 | 331,056 | 249,104 | 281,579 |
| Change | - | 19.35% | -15.47% | 115.82% | -24.75% | 13.04% |
| Enterprise Value (EV) 1 | 205,638 | 223,528 | 173,334 | 308,898 | 450,544 | 567,825 |
| Change | - | 8.7% | -22.46% | 78.21% | 45.86% | 26.03% |
| P/E | 24.2x | 8.36x | 26.9x | 16.3x | 2.7x | 5.73x |
| PBR | 0.48x | 0.41x | 0.54x | 0.84x | 0.63x | 0.63x |
| PEG | - | 0x | -0.4x | 0x | 0x | -0.1x |
| Capitalization / Revenue | 0.56x | 0.56x | 0.38x | 0.72x | 0.42x | 0.44x |
| EV / Revenue | 0.75x | 0.68x | 0.43x | 0.67x | 0.77x | 0.88x |
| EV / EBITDA | 5.9x | 7.27x | 5.74x | 7.07x | 12.5x | 12.6x |
| EV / EBIT | 7.65x | 9.52x | 7.34x | 8.34x | 15.2x | 13.6x |
| EV / FCF | 12.4x | 13.3x | 9.18x | 1.6x | -1.7x | -21x |
| FCF Yield | 8.07% | 7.5% | 10.9% | 62.7% | -58.7% | -4.76% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 32.83 | 113.6 | 29.91 | 106.1 | 483.2 | 257.3 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 272,446 | 326,915 | 401,346 | 458,584 | 587,436 | 643,464 |
| EBITDA 1 | 34,877 | 30,751 | 30,200 | 43,671 | 36,070 | 45,025 |
| EBIT 1 | 26,874 | 23,473 | 23,609 | 37,023 | 29,627 | 41,599 |
| Net income 1 | 6,271 | 21,705 | 5,713 | 20,276 | 92,310 | 49,160 |
| Net Debt 1 | 53,578 | 42,049 | 19,937 | -22,158 | 201,440 | 286,246 |
| Reference price 2 | 796.00 | 950.00 | 803.00 | 1,733.00 | 1,304.00 | 1,474.00 |
| Nbr of stocks (in thousands) | 191,031 | 191,031 | 191,031 | 191,031 | 191,031 | 191,031 |
| Announcement Date | 3/17/21 | 3/22/22 | 3/21/23 | 3/13/24 | 3/20/25 | 3/23/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 231M | |
| 25.57x | 4.17x | 14.53x | 2.57% | 243B | |
| 13.53x | 2.47x | 9.1x | 6.11% | 80.32B | |
| 9.6x | 1.05x | 5.52x | 5.03% | 76.99B | |
| -79.14x | 12.45x | 72.09x | -.--% | 78.7B | |
| 18.82x | 4.92x | 12.15x | 3.04% | 55.16B | |
| 13.69x | 2x | 8.37x | 5.68% | 44.66B | |
| 12.82x | 1.47x | 10.05x | 1.26% | 34.2B | |
| 15.17x | 1.93x | 8.98x | 5.7% | 31.56B | |
| 17.79x | 1.3x | 8.3x | 1.11% | 30.83B | |
| Average | 5.32x | 3.53x | 16.56x | 3.39% | 67.54B | |
| Weighted average by Cap. | 7.29x | 4.12x | 18.19x | 3.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A012030 Stock
- Valuation DB Inc.
Select your edition
All financial news and data tailored to specific country editions
