|
End-of-day quote
Korea S.E.
2026-08-25
|
5-day change | 1st Jan Change | ||
| 408,000.00 KRW | +2.00% |
|
-5.12% | -13.19% |
| 08-14 | SK group Chairman Chey appeals divorce settlement ruling | RE |
| 08-14 | SK group chairman Chey appeals divorce settlement ruling, Yonhap reports | RE |
Company Valuation: Doosan Corporation
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 | 18,366,336 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 45.73% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 23,076 | 22,656 | 21,577 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 36.52% | -1.82% | -4.76% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 48.2x | 30.6x | 26.2x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 13.1x | 9.16x | 7.04x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.5x | 1.6x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.84x | 0.74x | 0.66x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.06x | 0.91x | 0.78x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 8.66x | 6.87x | 5.55x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 13.1x | 9.31x | 6.99x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 44.3x | 26.4x | 18.7x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 2.26% | 3.78% | 5.35% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,273 | 4,551 | 4,911 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.35% | 0.37% | 0.4% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 25,202 | 39,710 | 46,371 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 17% | 11.5% | 10.6% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,744 | 24,786 | 27,709 |
| EBITDA 1 | 1,571 | 1,751 | 2,141 | 1,771 | 1,871 | 2,665 | 3,299 | 3,890 |
| EBIT 1 | 958.8 | 1,126 | 1,435 | 1,003 | 1,063 | 1,761 | 2,433 | 3,089 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 421.6 | 627.1 | 868.5 |
| Net Debt 1 | 5,297 | 4,649 | 3,374 | 4,571 | 4,300 | 4,710 | 4,289 | 3,210 |
| Reference price 3 | 118,000.00 | 83,100.00 | 93,900.00 | 255,000.00 | 781,000.00 | 1,214,000.00 | 1,214,000.00 | 1,214,000.00 |
| Nbr of stocks (in thousands) | 17,800 | 17,800 | 17,800 | 17,800 | 17,840 | 17,882 | - | - |
| Announcement Date | 2/11/22 | 3/7/23 | 1/31/24 | 1/24/25 | 2/10/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.5x | - | - | -.--% | 1,081B | |
| 25.25x | 2.05x | 13x | 1.11% | 149B | |
| 24.37x | 4x | 13.74x | 1.77% | 92.83B | |
| 30.49x | 2.4x | 18.1x | 0.77% | 82.66B | |
| 24.94x | 5.33x | 18.19x | 2.27% | 81.31B | |
| 21.72x | 1.73x | 12.36x | 1.16% | 72.17B | |
| 31.8x | 3.96x | 18.24x | 2.6% | 69.94B | |
| 46.5x | 2.85x | 14.7x | 2.69% | 26.84B | |
| Average | 28.20x | 3.19x | 15.48x | 1.55% | 206.97B | |
| Weighted average by Cap. | 22.81x | 3.11x | 15.22x | 0.55% |
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
- A000150 Stock
- A000155 Stock
- Valuation Doosan Corporation
Select your edition
All financial news and data tailored to specific country editions
