|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,709,000.00 KRW | -9.86% |
|
+70.90% | +118.82% |
| 06-07 | Nvidia clinches deals with South Korean giants including SK Group to advance AI boom | RE |
| 06-07 | South Korea's Doosan sees energy, robotics businesses supporting Nvidia AI factory push | 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 | 25,590,791 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 103.06% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 30,437 | 30,044 | 29,074 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 80.07% | -1.29% | -3.23% |
| P/E Ratio | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 69.2x | 42.6x | 28.1x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | - | 18.6x | 13.4x | 10.8x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.7x | 0.5x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 1.19x | 1.06x | 0.93x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.41x | 1.24x | 1.06x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 11.3x | 9.02x | 7.15x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 16.9x | 12.6x | 9.33x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 150x | 44.8x | 26.3x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 0.67% | 2.23% | 3.8% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,452 | 4,777 | 6,010 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.26% | 0.28% | 0.35% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 24,709 | 40,121 | 60,822 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 18% | 11.9% | 9.88% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,578 | 24,196 | 27,424 |
| 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 | 1,799 | 2,379 | 3,117 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 386 | 571.7 | 720.7 |
| 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 | 1,709,000.00 | 1,709,000.00 | 1,709,000.00 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 76.73x | 1.53x | 12.22x | 0.23% | 18.55B | |
| 23.73x | - | - | -.--% | 1,054B | |
| 24.35x | 4.1x | 16.36x | 2.21% | 140B | |
| 25.9x | 1.95x | 12.52x | 1.06% | 131B | |
| 20.83x | 3.64x | 12.49x | 2.01% | 82.57B | |
| 41.42x | 2.49x | 20.58x | 0.71% | 74.26B | |
| 22.73x | 4.95x | 16.88x | 2.57% | 74.06B | |
| 31.54x | 1.88x | 17.21x | 1% | 70.83B | |
| 35.39x | 2.35x | 12.13x | 3.41% | 21.23B | |
| Average | 33.62x | 2.86x | 15.05x | 1.47% | 185.11B | |
| Weighted average by Cap. | 25.62x | 3.09x | 15.42x | 0.6% |
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
- Valuation Doosan Corporation
Select your edition
All financial news and data tailored to specific country editions
