Valuation E1 Corporation

Stocks

End-of-day quote Korea S.E. 2026-10-19			5-day change	1st Jan Change
90,600.00 ^KRW	+0.33%		+0.11%	+8.76%

08-14	E1 Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	E1 Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	258,155	278,680	262,781	360,203	397,206	481,620
Change	-	7.95%	-5.71%	37.07%	10.27%	21.25%
Enterprise Value (EV) ¹	1,805,010	1,841,724	1,895,323	2,123,898	3,900,062	1,768,170
Change	-	2.03%	2.91%	12.06%	83.63%	-54.66%
P/E	4.71x	2.14x	1.85x	1.69x	6.32x	4.6x
PBR	0.22x	0.21x	0.18x	0.22x	0.24x	0.24x
PEG	-	0x	0.2x	0x	-0.1x	0.1x
Capitalization / Revenue	0.07x	0.05x	0.03x	0.05x	0.04x	0.05x
EV / Revenue	0.46x	0.36x	0.24x	0.27x	0.35x	0.17x
EV / EBITDA	11.9x	15.9x	4.91x	10.3x	6.31x	4.76x
EV / EBIT	58.5x	558x	6.95x	30.6x	8.92x	9.3x
EV / FCF	25.3x	-16.9x	19x	-70x	7.34x	1.44x
FCF Yield	3.96%	-5.92%	5.26%	-1.43%	13.6%	69.3%
Dividend per Share ²	2,200	2,200	3,600	5,150	3,450	4,550
Rate of return	4.93%	4.56%	7.92%	8.27%	5.02%	5.46%
EPS ²	9,475	22,492	24,536	36,872	10,873	18,124
Distribution rate	23.2%	9.78%	14.7%	14%	31.7%	25.1%
Net sales ¹	3,927,554	5,152,301	7,990,768	7,827,737	11,192,412	10,392,523
EBITDA ¹	152,006	115,869	386,256	206,017	617,943	371,324
EBIT ¹	30,844	3,302	272,592	69,472	437,061	190,054
Net income ¹	60,288	131,758	141,859	213,183	62,865	104,790
Net Debt ¹	1,546,855	1,563,044	1,632,542	1,763,695	3,502,856	1,286,550
Reference price ²	44,650.00	48,200.00	45,450.00	62,300.00	68,700.00	83,300.00
Nbr of stocks (in thousands)	5,782	5,782	5,782	5,782	5,782	5,782
Announcement Date	3/18/21	3/16/22	3/16/23	3/21/24	3/20/25	3/19/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
E1 CORPORATION	-	-	-	-	392M
EXXONMOBIL HOLDINGS CORPORATION	13.82x	1.78x	7.39x	2.32%	736B
RELIANCE INDUSTRIES LTD	18.77x	1.56x	9.12x	0.49%	173B
MARATHON PETROLEUM CORPORATION	7.37x	0.91x	5.13x	0.85%	134B
VALERO ENERGY CORPORATION	8.22x	0.8x	5.43x	1.09%	128B
BP PLC	6.89x	0.6x	2.67x	4.16%	127B
PHILLIPS 66	8.94x	0.76x	6.6x	1.74%	117B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.65x	0.37x	5.6x	6.65%	93.8B
SUNCOR ENERGY INC.	8.86x	2.03x	5.04x	2.19%	91.16B
IMPERIAL OIL LIMITED	12.09x	1.54x	7.89x	1.81%	64.78B
Average	10.62x	1.15x	6.10x	2.37%	166.47B
Weighted average by Cap.	11.99x	1.38x	6.61x	2.23%