Valuation Di Dong Il Corporation

Stocks

End-of-day quote Korea S.E. 2026-09-10			5-day change	1st Jan Change
26,900.00 ^KRW	-3.06%		-4.10%	+36.90%

08-14	Di Dong Il Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Di Dong Il Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	524,383	291,499	541,491	995,299	407,014	557,093	-	-
Change	-	-44.41%	85.76%	83.81%	-59.11%	36.87%	-	-
Enterprise Value (EV) ¹	713.6	467.6	715.1	1,226	731.1	917.1	933.6	946.5
Change	-	-34.47%	52.91%	71.43%	-40.35%	25.43%	1.8%	1.38%
P/E	12.2x	5.29x	175x	600x	-40x	31.1x	24.7x	16.9x
PBR	0.93x	0.48x	0.95x	1.67x	0.75x	1.03x	0.99x	0.95x
PEG	-	0.2x	-1.9x	-12.4x	0x	-0x	1x	0.4x
Capitalization / Revenue	0.64x	0.32x	0.71x	1.53x	0.68x	0.78x	0.71x	0.61x
EV / Revenue	0.88x	0.51x	0.94x	1.88x	1.22x	1.29x	1.19x	1.03x
EV / EBITDA	10.4x	10.4x	25.7x	157x	39.5x	23.2x	18.7x	14.8x
EV / EBIT	14.5x	10.4x	113x	157x	-473x	75.8x	43.4x	27.1x
EV / FCF	-	79.9x	-98.5x	198x	-12.3x	-26.1x	-74.1x	-105x
FCF Yield	-	1.25%	-1.02%	0.51%	-8.14%	-3.83%	-1.35%	-0.95%
Dividend per Share ³	183.5	221.2	226.8	238.1	100	200	200	200
Rate of return	0.77%	1.66%	0.85%	0.51%	0.51%	0.72%	0.72%	0.72%
EPS ³	1,964	2,519	151.5	78.1	-491	892	1,122	1,639
Distribution rate	9.34%	8.78%	150%	305%	-20.4%	22.4%	17.8%	12.2%
Net sales ¹	813.1	913.7	763.1	651.7	601.4	710.6	785	915.6
EBITDA ¹	68.76	44.77	27.78	7.831	18.5	39.5	49.8	63.8
EBIT ¹	49.06	44.75	6.305	7.811	-1.545	12.1	21.5	34.9
Net income ¹	46.91	53.83	6	2.348	-9.969	17.6	22.1	32.3
Net Debt ¹	189.2	176.1	173.6	230.5	324.1	360	376.5	389.4
Reference price ³	23,914.07	13,317.85	26,530.61	46,857.14	19,650.00	27,750.00	27,750.00	27,750.00
Nbr of stocks (in thousands)	21,928	21,888	20,410	21,241	20,713	20,710	-	-
Announcement Date	2/10/22	3/16/23	2/8/24	2/10/25	2/11/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
DI DONG IL CORPORATION	31.11x	1.32x	23.66x	0.72%	429M
GABRIEL HOLDING A/S	19.24x	0.77x	7.06x	3.02%	65.97M
Average	25.17x	1.04x	15.36x	1.87%	247.41M
Weighted average by Cap.	29.53x	1.24x	21.45x	1.03%