Company Valuation: EG Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 73,200 111,881 63,825 104,448 49,594 47,092
Change - 52.84% -42.95% 63.65% -52.52% -5.04%
Enterprise Value (EV) 1 125,533 161,389 135,599 198,318 149,520 152,989
Change - 28.56% -15.98% 46.25% -24.61% 2.32%
P/E -17.8x 23.4x -26.1x -12.8x -18x -39.5x
PBR 1.59x 1.75x 0.98x 1.74x 0.86x 0.78x
PEG - -0x 0x -0x 0.3x 0.7x
Capitalization / Revenue 1.62x 1.17x 0.91x 1.69x 0.76x 0.75x
EV / Revenue 2.79x 1.69x 1.93x 3.21x 2.29x 2.44x
EV / EBITDA -21.8x 22.4x -23.9x -19.8x -121x 59.2x
EV / EBIT -17.9x 28.1x -15.1x -13.8x -25.8x -71.2x
EV / FCF -5.14x -5.93x -6.87x -10.5x -28.2x -59.8x
FCF Yield -19.5% -16.9% -14.6% -9.51% -3.55% -1.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -548 576 -283.4 -948.5 -320 -138.3
Distribution rate - - - - - -
Net sales 1 45,058 95,693 70,189 61,798 65,213 62,751
EBITDA 1 -5,748 7,205 -5,681 -10,009 -1,232 2,585
EBIT 1 -7,031 5,745 -9,000 -14,356 -5,793 -2,150
Net income 1 -4,109 4,785 -2,405 -7,974 -2,758 -1,192
Net Debt 1 52,333 49,508 71,774 93,869 99,926 105,896
Reference price 2 9,760.00 13,500.00 7,400.00 12,110.00 5,750.00 5,460.00
Nbr of stocks (in thousands) 7,500 8,287 8,625 8,625 8,625 8,625
Announcement Date 3/17/21 3/21/22 3/15/23 5/10/24 3/18/25 3/16/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.45M
31.01x7.09x18.12x1.27% 234B
28.22x4.35x14.03x2.1% 124B
28.82x3.49x18.04x1% 77.04B
20.61x7.33x32.57x3.59% 77.96B
91.2x6.71x15.62x2.35% 68.41B
88.71x1.31x9.18x5.86% 37.78B
10.94x1.07x5.83x2.82% 33.08B
16.35x1.87x10.93x2.46% 26.33B
17.42x0.87x6.04x4.08% 24.8B
Average 37.03x 3.79x 14.48x 2.84% 70.33B
Weighted average by Cap. 36.11x 5.20x 17.00x 2.21%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EG Corporation

Historical PBR trend

Valuation ratios - PBR - EG Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EG Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EG Corporation

  1. Stock Market
  2. Stocks
  3. A037370 Stock
  4. Valuation EG Corporation