|
End-of-day quote
Korea S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 1,276,000.00 KRW | +1.11% |
|
+3.49% | +63.38% |
| 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 | 19,239,782 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 52.66% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 23,949 | 23,529 | 22,450 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 41.69% | -1.76% | -4.58% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 50.6x | 32.1x | 27.5x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 13.7x | 9.63x | 7.4x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.6x | 1.6x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.88x | 0.78x | 0.69x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.1x | 0.95x | 0.81x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 8.99x | 7.13x | 5.77x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 13.6x | 9.67x | 7.27x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 46x | 27.4x | 19.4x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 2.18% | 3.64% | 5.15% |
| 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% | 0.33% | 0.36% | 0.38% |
| 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 | 1,276,000.00 | 1,276,000.00 | 1,276,000.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 50.63x | 1.1x | 8.99x | 0.33% | 13.61B | |
| 20.24x | - | - | -.--% | 1,067B | |
| 26.78x | 2.2x | 14.11x | 1.06% | 157B | |
| 24.4x | 4.01x | 13.75x | 1.76% | 92.94B | |
| 34.51x | 2.67x | 20.49x | 0.69% | 91.74B | |
| 25.09x | 5.36x | 18.3x | 2.26% | 81.82B | |
| 23.89x | 1.89x | 13.51x | 1.07% | 78.69B | |
| 33.99x | 4.09x | 18.91x | 2.61% | 72.72B | |
| 40.17x | 2.71x | 14x | 2.86% | 25.04B | |
| 11.73x | 0.74x | 4.41x | 3.98% | 18.28B | |
| Average | 29.14x | 2.75x | 14.05x | 1.66% | 169.82B | |
| Weighted average by Cap. | 23.28x | 3.08x | 15.61x | 0.59% |
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
