|
End-of-day quote
Korea S.E.
2026-10-16
|
5-day change | 1st Jan Change | ||
| 4,220.00 KRW | +3.69% |
|
-0.71% | +8.07% |
| 11-10 | DSR Corp announces Annual dividend, payable on April 27, 2026 | CI |
| 25-09-04 | Weather that drove Iberian wildfires is 40 times more likely due to climate change, report says | RE |
Company Valuation: DSR Corp
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 100,000 | 91,680 | 88,480 | 69,120 | 61,040 | 62,480 |
| Change | - | -8.32% | -3.49% | -21.88% | -11.69% | 2.36% |
| Enterprise Value (EV) 1 | 135,103 | 134,509 | 169,596 | 130,371 | 132,418 | 125,136 |
| Change | - | -0.44% | 26.09% | -23.13% | 1.57% | -5.5% |
| P/E | 11.2x | 7.46x | 3.68x | 3.95x | 4.2x | 4.18x |
| PBR | 0.62x | 0.52x | 0.44x | 0.32x | 0.26x | 0.26x |
| PEG | - | 0.2x | 0x | -0.1x | -0.2x | 1.46x |
| Capitalization / Revenue | 0.43x | 0.34x | 0.24x | 0.24x | 0.2x | 0.21x |
| EV / Revenue | 0.58x | 0.49x | 0.46x | 0.45x | 0.44x | 0.41x |
| EV / EBITDA | 6.69x | 6.15x | 3.72x | 3.75x | 5.18x | 4.23x |
| EV / EBIT | 11.2x | 10x | 4.74x | 5.37x | 8.88x | 6.89x |
| EV / FCF | 28.2x | -8.52x | -4.73x | 6.18x | -9.92x | 429x |
| FCF Yield | 3.55% | -11.7% | -21.1% | 16.2% | -10.1% | 0.23% |
| Dividend per Share 2 | 50 | 50 | 60 | 60 | 70 | 250 |
| Rate of return | 0.8% | 0.87% | 1.08% | 1.39% | 1.83% | 6.4% |
| EPS 2 | 558 | 768.1 | 1,502 | 1,093 | 909 | 935.1 |
| Distribution rate | 8.96% | 6.51% | 4% | 5.49% | 7.7% | 26.7% |
| Net sales 1 | 230,980 | 272,418 | 367,457 | 291,095 | 299,809 | 302,390 |
| EBITDA 1 | 20,192 | 21,886 | 45,597 | 34,753 | 25,540 | 29,617 |
| EBIT 1 | 12,076 | 13,454 | 35,775 | 24,262 | 14,916 | 18,160 |
| Net income 1 | 8,929 | 12,290 | 24,026 | 17,486 | 14,544 | 14,961 |
| Net Debt 1 | 35,103 | 42,829 | 81,116 | 61,251 | 71,378 | 62,656 |
| Reference price 2 | 6,250.00 | 5,730.00 | 5,530.00 | 4,320.00 | 3,815.00 | 3,905.00 |
| Nbr of stocks (in thousands) | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 |
| Announcement Date | 3/19/21 | 3/18/22 | 3/20/23 | 3/21/24 | 2/27/25 | 3/19/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 50.64M | |
| 35.63x | 4.87x | 23.89x | 0.53% | 3.96B | |
| 9.64x | 0.55x | 5.79x | 3.73% | 3.92B | |
| 34.72x | 1.98x | 16.17x | - | 2.18B | |
| 14.58x | 1.75x | 7.4x | 3.08% | 2.18B | |
| 10.14x | - | - | 5.81% | 1.8B | |
| 11.88x | - | - | 7.31% | 1.67B | |
| 12.89x | 1.47x | 9.55x | 1.26% | 1.62B | |
| Average | 18.49x | 2.12x | 12.56x | 3.62% | 2.17B | |
| Weighted average by Cap. | 19.92x | 2.30x | 13.29x | 3.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A155660 Stock
- Valuation DSR Corp
Select your edition
All financial news and data tailored to specific country editions
