Company Valuation: Dongsin Engineering & Construction

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 269,640 320,460 105,420 145,068 376,740 167,748
Change - 18.85% -67.1% 37.61% 159.7% -55.47%
Enterprise Value (EV) 1 218,365 274,852 43,206 77,324 307,097 100,569
Change - 25.87% -84.28% 78.97% 297.16% -67.25%
P/E -139x -1,099x 17.4x 18.5x 126x 1,138x
PBR 3.16x 3.81x 1.18x 1.5x 3.82x 1.72x
PEG - 12.9x -0x 0.6x -2x -12x
Capitalization / Revenue 7.6x 5.58x 2.1x 1.75x 5.46x 5.03x
EV / Revenue 6.15x 4.79x 0.86x 0.93x 4.45x 3.01x
EV / EBITDA 92.1x 74.2x 22.5x 11.3x 305x -56.5x
EV / EBIT 99.1x 89.2x 31.6x 12.2x 524x -45.6x
EV / FCF 8.22x -46x 12.3x 19.8x 111x -29.8x
FCF Yield 12.2% -2.17% 8.1% 5.05% 0.9% -3.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -230.2 -34.72 722.5 931.6 357.3 17.54
Distribution rate - - - - - -
Net sales 1 35,499 57,433 50,302 82,744 68,971 33,382
EBITDA 1 2,371 3,706 1,920 6,839 1,008 -1,781
EBIT 1 2,203 3,081 1,366 6,341 585.9 -2,206
Net income 1 -1,934 -291.7 6,069 7,825 3,001 147.4
Net Debt 1 -51,275 -45,608 -62,214 -67,744 -69,643 -67,179
Reference price 2 32,100.00 38,150.00 12,550.00 17,270.00 44,850.00 19,970.00
Nbr of stocks (in thousands) 8,400 8,400 8,400 8,400 8,400 8,400
Announcement Date 12/31/21 3/1/22 3/1/23 2/29/24 3/1/25 3/1/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 57.09M
48.34x2.36x22.82x0.07% 93.6B
12.22x1.04x5.74x4.76% 68.46B
26.2x2x20.18x1.13% 57.18B
23.64x2.88x15.98x0.28% 41.92B
53.51x4.18x26.23x1.76% 41.57B
26.15x0.65x10.7x2.38% 31.86B
19.79x1.38x12.44x0.22% 29.89B
5.9x0.34x6.97x4.82% 28.89B
21.72x0.41x6.46x2.81% 27.15B
Average 26.39x 1.69x 14.17x 2.02% 42.06B
Weighted average by Cap. 29.15x 1.87x 15.54x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dongsin Engineering & Construction

Historical PBR trend

Valuation ratios - PBR - Dongsin Engineering & Construction

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dongsin Engineering & Construction

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dongsin Engineering & Construction

  1. Stock Market
  2. Stocks
  3. A025950 Stock
  4. Valuation Dongsin Engineering & Construction