|
End-of-day quote
Korea S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 89,500.00 KRW | +4.07% |
|
+2.87% | +7.44% |
| 05-15 | E1 Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 03-29 | E1 Corp says nothing is decided concerning a report on E1 acquiring stake in Topsun | RE |
Company Valuation: E1 Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 262,781 | 360,203 | 397,206 | 481,620 | 517,467 | - | - |
| Change | - | 37.07% | 10.27% | 21.25% | 7.44% | - | - |
| Enterprise Value (EV) 1 | 262.8 | 1,479 | 7,424 | 5,593 | 7,207 | 7,127 | 517.5 |
| Change | - | 462.89% | 401.88% | -24.66% | 28.87% | -1.11% | -92.74% |
| P/E | 1.85x | - | 6.32x | 4.6x | 3.61x | 2.25x | 2.18x |
| PBR | - | 0.22x | 0.24x | 0.24x | 0.32x | 0.28x | - |
| PEG | - | - | - | 0.1x | 0.1x | 0x | 0.73x |
| Capitalization / Revenue | - | 0.05x | 0.04x | 0.05x | 0.05x | 0.05x | - |
| EV / Revenue | - | 0.19x | 0.66x | 0.54x | 0.68x | 0.64x | - |
| EV / EBITDA | - | 6.44x | 18.6x | 11.1x | 16.2x | 11.6x | - |
| EV / EBIT | - | 15.9x | 34.1x | 17.3x | 25.5x | 19.2x | - |
| EV / FCF | - | - | -8.75x | 19.9x | 25.6x | -2.21x | - |
| FCF Yield | - | - | -11.4% | 5.02% | 3.91% | -45.2% | - |
| Dividend per Share 3 | - | 5,150 | 3,450 | 4,550 | 5,000 | 8,000 | 8,300 |
| Rate of return | - | 8.27% | 5.02% | 5.46% | 5.59% | 8.94% | 9.27% |
| EPS 3 | 24,536 | - | 10,873 | 18,124 | 24,783 | 39,850 | 41,045 |
| Distribution rate | - | - | 31.7% | 25.1% | 20.2% | 20.1% | 20.2% |
| Net sales 1 | - | 7,828 | 11,192 | 10,393 | 10,665 | 11,115 | - |
| EBITDA 1 | - | 229.7 | 398.5 | 505.3 | 446 | 614 | - |
| EBIT 1 | - | 93.17 | 217.6 | 324.1 | 283 | 372 | - |
| Net income 1 | 141.9 | - | 65.87 | 104.8 | 170 | 273 | - |
| Net Debt 1 | - | 1,119 | 7,026 | 5,111 | 6,690 | 6,610 | - |
| Reference price 3 | 45,450.00 | 62,300.00 | 68,700.00 | 83,300.00 | 89,500.00 | 89,500.00 | 89,500.00 |
| Nbr of stocks (in thousands) | 5,782 | 5,782 | 5,782 | 5,782 | 5,782 | - | - |
| Announcement Date | 3/16/23 | 2/8/24 | 2/12/25 | 2/9/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.61x | 0.68x | 16.16x | 5.59% | 366M | |
| 16.79x | 0.4x | 7.75x | 5.66% | 4.71B | |
| 16.54x | 0.18x | 6.84x | 3.78% | 4.46B | |
| 10.78x | 0.71x | 6.66x | 6.3% | 4.11B | |
| 6.85x | 0.31x | 6.95x | 8.34% | 3.21B | |
| 12.26x | 0.05x | 5.3x | 2.46% | 1.85B | |
| 3.78x | 0.41x | 4.51x | 4.51% | 1.56B | |
| 9.8x | 0.44x | 5.93x | 7.51% | 1.55B | |
| Average | 10.05x | 0.40x | 7.51x | 5.52% | 2.73B | |
| Weighted average by Cap. | 12.11x | 0.38x | 6.81x | 5.57% |
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
- A017940 Stock
- Valuation E1 Corporation
Select your edition
All financial news and data tailored to specific country editions
