Valuation Doosan Corporation Korea S.E.

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
464,000.00 ^KRW	+12.62%		-4.53%	-1.28%

07-08	Thailand approves nearly $2 billion in new investments	RE
06-22	Doosan Investment Co., Ltd. announced that it expects to receive KRW 13 billion in funding from Doosan Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,938,758	1,327,149	1,489,665	3,898,767	12,602,701	20,728,109	-	-
Change	-	-31.55%	12.25%	161.72%	223.25%	64.47%	-	-
Enterprise Value (EV) ¹	7,235	5,977	4,864	8,470	16,903	25,574	25,181	24,212
Change	-	-17.4%	-18.62%	74.13%	99.57%	51.3%	-1.54%	-3.85%
P/E	9.92x	-2.12x	-4.3x	-20.1x	186x	60.6x	35x	24.8x
PBR	0.74x	0.63x	0.98x	2.66x	8.53x	14.8x	11x	8.51x
PEG	-	0x	0.1x	0.5x	-1x	0x	0.5x	0.6x
Capitalization / Revenue	0.14x	0.08x	0.08x	0.22x	0.64x	0.96x	0.85x	0.76x
EV / Revenue	0.53x	0.35x	0.25x	0.47x	0.85x	1.18x	1.04x	0.89x
EV / EBITDA	4.6x	3.41x	2.27x	4.78x	9.03x	9.48x	7.56x	5.95x
EV / EBIT	7.55x	5.31x	3.39x	8.45x	15.9x	14.4x	10.5x	7.87x
EV / FCF	21.1x	-35.8x	3.67x	-21x	41x	126x	37.5x	21.9x
FCF Yield	4.74%	-2.79%	27.2%	-4.75%	2.44%	0.79%	2.67%	4.56%
Dividend per Share ³	2,050	2,000	2,000	2,000	4,000	4,388	5,072	5,723
Rate of return	1.74%	2.41%	2.13%	0.78%	0.51%	0.32%	0.37%	0.41%
EPS ³	11,890	-39,123	-21,823	-12,715	4,194	22,790	39,539	55,660
Distribution rate	17.2%	-5.11%	-9.16%	-15.7%	95.4%	19.3%	12.8%	10.3%
Net sales ¹	13,728	16,996	19,130	18,132	19,784	21,613	24,317	27,336
EBITDA ¹	1,571	1,751	2,141	1,771	1,871	2,697	3,330	4,066
EBIT ¹	958.8	1,126	1,435	1,003	1,063	1,780	2,395	3,076
Net income ¹	656.7	-696.4	-388.3	-226.2	75.78	387	561.4	722.9
Net Debt ¹	5,297	4,649	3,374	4,571	4,300	4,846	4,453	3,483
Reference price ³	118,000.00	83,100.00	93,900.00	255,000.00	781,000.00	1,382,000.00	1,382,000.00	1,382,000.00
Nbr of stocks (in thousands)	17,800	17,800	17,800	17,800	17,840	17,840	-	-
Announcement Date	2/11/22	3/7/23	1/31/24	1/24/25	2/10/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BERKSHIRE HATHAWAY INC.	23.97x	-	-	-.--%	1,064B
HITACHI, LTD.	22.81x	1.86x	11.48x	1.24%	130B
3M COMPANY	20.37x	3.63x	12.42x	2.04%	82.16B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.67x	2.17x	16.09x	0.79%	79.44B
ILLINOIS TOOL WORKS INC.	23.69x	5.15x	17.55x	2.44%	77.34B
MITSUBISHI ELECTRIC CORPORATION	23.78x	1.83x	13.34x	1.14%	73.84B
HONEYWELL INTERNATIONAL INC.	31.29x	4.02x	17.91x	3.8%	71.74B
DSM-FIRMENICH	38.09x	2.6x	13.44x	3.02%	23.57B
Average	26.83x	3.04x	14.60x	1.81%	200.38B
Weighted average by Cap.	24.54x	2.96x	14.37x	0.63%