|
End-of-day quote
Korea S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 48,500.00 KRW | -1.32% |
|
-1.82% | -15.94% |
| 08-06 | Doosan Bobcat Dissolves UK Subsidiary in Governance Restructuring | MT |
| 07-24 | Doosan Bobcat's Profit, Sales Rise in Q2 | MT |
Company Valuation: Doosan Bobcat Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,085,154 | 3,467,475 | 5,047,695 | 4,193,864 | 5,522,686 | 4,643,747 | - | - |
| Change | - | -15.12% | 45.57% | -16.92% | 31.68% | -15.92% | - | - |
| Enterprise Value (EV) 1 | 4,920 | 4,064 | 4,820 | 4,197 | 5,011 | 3,720 | 3,176 | 2,498 |
| Change | - | -17.39% | 18.6% | -12.93% | 19.41% | -25.77% | -14.62% | -21.36% |
| P/E | 9.81x | 5.35x | 5.35x | 6.97x | 13x | 8.07x | 7.6x | 6.59x |
| PBR | 0.9x | 0.66x | 0.82x | 0.62x | 0.74x | 0.61x | 0.57x | 0.54x |
| PEG | - | 0.1x | 0.1x | -0.2x | -0.5x | 0.2x | 1.23x | 0.4x |
| Capitalization / Revenue | 0.7x | 0.4x | 0.52x | 0.49x | 0.63x | 0.49x | 0.47x | 0.45x |
| EV / Revenue | 0.85x | 0.47x | 0.49x | 0.49x | 0.57x | 0.39x | 0.32x | 0.24x |
| EV / EBITDA | 5.82x | 3.07x | 2.87x | 3.83x | 4.76x | 3.15x | 2.51x | 1.8x |
| EV / EBIT | 8.26x | 3.79x | 3.46x | 4.82x | 7.3x | 4.34x | 3.53x | 2.46x |
| EV / FCF | 19x | 7.45x | 4.19x | 8.71x | 5.13x | 10.3x | 4.84x | 3.33x |
| FCF Yield | 5.25% | 13.4% | 23.9% | 11.5% | 19.5% | 9.7% | 20.6% | 30% |
| Dividend per Share 3 | 1,200 | 750 | 1,600 | 1,600 | - | 2,025 | 2,250 | 2,480 |
| Rate of return | 2.94% | 2.17% | 3.17% | 3.82% | - | 4.18% | 4.64% | 5.11% |
| EPS 3 | 4,154 | 6,466 | 9,418 | 6,009 | 4,425 | 6,009 | 6,381 | 7,355 |
| Distribution rate | 28.9% | 11.6% | 17% | 26.6% | - | 33.7% | 35.3% | 33.7% |
| Net sales 1 | 5,816 | 8,622 | 9,762 | 8,551 | 8,792 | 9,540 | 9,875 | 10,319 |
| EBITDA 1 | 846 | 1,325 | 1,679 | 1,095 | 1,052 | 1,182 | 1,264 | 1,384 |
| EBIT 1 | 595.3 | 1,072 | 1,393 | 871.4 | 686.1 | 857.1 | 899.9 | 1,015 |
| Net income 1 | 385.9 | 644.1 | 925.1 | 563.4 | 402.3 | 576 | 614.6 | 705.2 |
| Net Debt 1 | 834.5 | 596.6 | -227.7 | 2.89 | -511.3 | -924 | -1,468 | -2,146 |
| Reference price 3 | 40,750.00 | 34,600.00 | 50,400.00 | 41,900.00 | 57,700.00 | 48,500.00 | 48,500.00 | 48,500.00 |
| Nbr of stocks (in thousands) | 100,249 | 100,216 | 100,153 | 100,092 | 95,714 | 95,747 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 1/19/24 | 1/23/25 | 2/11/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.07x | 0.39x | 3.15x | 4.18% | 3.48B | |
| 23.16x | 4.04x | 18.11x | 0.99% | 286B | |
| 37.29x | 5.73x | 31.21x | 0.97% | 182B | |
| 14.98x | 1.15x | 7.33x | 4.95% | 64.18B | |
| 17.34x | 1.45x | 11.93x | 3.18% | 53.66B | |
| 29.95x | 4.22x | 17.59x | 0.44% | 46.92B | |
| 13.74x | 1.41x | 7.9x | 3.13% | 34.99B | |
| 11.08x | 1.05x | 10.44x | 4.72% | 34.4B | |
| 29.53x | 4.3x | 17.13x | 1.69% | 28.16B | |
| 12.75x | 0.42x | 4.34x | 3.86% | 26.89B | |
| Average | 19.79x | 2.42x | 12.91x | 2.81% | 76.11B | |
| Weighted average by Cap. | 24.68x | 3.64x | 18.46x | 1.85% |
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
- A241560 Stock
- Valuation Doosan Bobcat Inc.
Select your edition
All financial news and data tailored to specific country editions
