|
End-of-day quote
Korea S.E.
2026-09-03
|
5-day change | 1st Jan Change | ||
| 73,800.00 KRW | +1.23% |
|
-0.27% | -9.23% |
| 08-25 | E-MART Inc. completed the acqusition of an additional 19.53% stake in Ssg.Com Corp. | CI |
| 08-14 | E-MART Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: E-MART Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,196,042 | 2,625,259 | 2,051,988 | 1,698,382 | 2,177,607 | 1,976,873 | - | - |
| Change | - | -37.43% | -21.84% | -17.23% | 28.22% | -9.22% | - | - |
| Enterprise Value (EV) 1 | 9,869 | 8,703 | 8,155 | 8,740 | 9,471 | 10,111 | 10,013 | 9,853 |
| Change | - | -11.81% | -6.3% | 7.17% | 8.37% | 6.75% | -0.96% | -1.61% |
| P/E | 2.69x | 2.61x | -19.8x | -2.85x | 16x | -791x | 8.45x | 6.89x |
| PBR | 0.41x | 0.23x | 0.18x | 0.16x | 0.2x | 0.19x | 0.18x | 0.18x |
| PEG | - | -0.1x | 0x | -0x | -0x | 8x | -0x | 0.3x |
| Capitalization / Revenue | 0.17x | 0.09x | 0.07x | 0.06x | 0.08x | 0.07x | 0.07x | 0.06x |
| EV / Revenue | 0.4x | 0.3x | 0.28x | 0.3x | 0.33x | 0.35x | 0.33x | 0.32x |
| EV / EBITDA | 6.79x | 5.13x | 5.26x | 5.22x | 5.23x | 5.3x | 5.06x | 5.09x |
| EV / EBIT | 31.3x | 64.2x | -174x | 186x | 29.4x | 25.4x | 16.7x | 15.1x |
| EV / FCF | 9.37x | 24.3x | 22.1x | 10.8x | 15.9x | 10.6x | 10.2x | 10.6x |
| FCF Yield | 10.7% | 4.12% | 4.53% | 9.26% | 6.3% | 9.46% | 9.8% | 9.44% |
| Dividend per Share 3 | 2,012 | 2,000 | 2,000 | 2,000 | 2,500 | 2,600 | 2,655 | 2,771 |
| Rate of return | 1.33% | 2.04% | 2.61% | 3.15% | 3.08% | 3.52% | 3.6% | 3.76% |
| EPS 3 | 56,152 | 37,528 | -3,864 | -22,240 | 5,084 | -93.34 | 8,732 | 10,717 |
| Distribution rate | 3.58% | 5.33% | -51.8% | -8.99% | 49.2% | -2,786% | 30.4% | 25.9% |
| Net sales 1 | 24,933 | 29,332 | 29,472 | 29,021 | 28,970 | 28,883 | 30,096 | 31,027 |
| EBITDA 1 | 1,454 | 1,696 | 1,549 | 1,675 | 1,812 | 1,906 | 1,977 | 1,935 |
| EBIT 1 | 315.6 | 135.7 | -46.9 | 47.1 | 322.5 | 398.4 | 600.1 | 654 |
| Net income 1 | 1,571 | 1,029 | -89.1 | -590 | 136.2 | -23.72 | 238.7 | 292.5 |
| Net Debt 1 | 5,673 | 6,078 | 6,103 | 7,041 | 7,294 | 8,134 | 8,037 | 7,876 |
| Reference price 3 | 151,000.00 | 98,000.00 | 76,600.00 | 63,400.00 | 81,300.00 | 73,800.00 | 73,800.00 | 73,800.00 |
| Nbr of stocks (in thousands) | 27,788 | 26,788 | 26,788 | 26,788 | 26,785 | 26,787 | - | - |
| Announcement Date | 2/10/22 | 2/28/23 | 2/14/24 | 2/11/25 | 2/11/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -781.01x | 0.35x | 5.29x | 3.57% | 1.44B | |
| 19.98x | 0.86x | 5.82x | 6.3% | 37.31B | |
| 35.26x | 1.45x | 18.18x | 0.34% | 27.89B | |
| 16.92x | 0.6x | 6.81x | 2.93% | 27.37B | |
| 69.89x | 3.09x | 40.53x | -.--% | 26.33B | |
| 27.22x | 0.84x | 9.08x | 3.52% | 22.93B | |
| 16.84x | 0.39x | 5.73x | 3.64% | 13.23B | |
| 11.45x | 0.24x | 4.39x | 6.43% | 13.28B | |
| 7.31x | 1.63x | 5.57x | 2.74% | 10.84B | |
| 20.82x | 0.8x | 8.77x | 2.74% | 10.59B | |
| Average | -55.53x | 1.03x | 11.02x | 3.22% | 19.12B | |
| Weighted average by Cap. | 22.01x | 1.18x | 12.98x | 3.15% |
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
- A139480 Stock
- Valuation E-MART Inc.
Select your edition
All financial news and data tailored to specific country editions
