Company Valuation: ELP Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 46,354 66,837 30,196 31,123 17,510 20,527
Change - 44.19% -54.82% 3.07% -43.74% 17.23%
Enterprise Value (EV) 1 23,225 50,005 27,630 23,067 5,981 5,172
Change - 115.31% -44.75% -16.51% -74.07% -13.53%
P/E 19.2x -93.5x -18.8x 55.1x -13.5x 7.9x
PBR 0.68x 0.99x 0.47x 0.48x 0.28x 0.32x
PEG - 1x -0x -0x 0x -0x
Capitalization / Revenue 1.61x 2.55x 1.28x 1.45x 0.63x 0.75x
EV / Revenue 0.8x 1.91x 1.17x 1.08x 0.21x 0.19x
EV / EBITDA 6.37x -27.1x -14.8x -5.48x -2.24x 1.39x
EV / EBIT 8.52x -16.5x -8.58x -4.09x -1.42x 2.25x
EV / FCF -3.86x -9.46x -1.71x -13x 1.49x -2.18x
FCF Yield -25.9% -10.6% -58.6% -7.66% 67.3% -45.9%
Dividend per Share 2 60 60 60 50 50 -
Rate of return 1.14% 0.79% 1.75% 1.42% 2.43% -
EPS 2 272.8 -81 -182 64 -153 305.8
Distribution rate 22% -74.1% -33% 78.1% -32.7% -
Net sales 1 28,863 26,181 23,612 21,412 28,011 27,313
EBITDA 1 3,647 -1,845 -1,867 -4,206 -2,672 3,721
EBIT 1 2,727 -3,032 -3,221 -5,634 -4,200 2,303
Net income 1 2,488 -710.9 -1,606 567.9 -1,320 2,599
Net Debt 1 -23,129 -16,833 -2,566 -8,056 -11,529 -15,355
Reference price 2 5,250.00 7,570.00 3,420.00 3,525.00 2,060.00 2,415.00
Nbr of stocks (in thousands) 8,829 8,829 8,829 8,829 8,500 8,500
Announcement Date 3/18/21 3/18/22 3/17/23 3/20/24 3/18/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.28M
53.43x18.68x41.06x0.42% 249B
35.17x11.93x24.76x0.39% 113B
45.9x10.76x32.25x0.16% 50.26B
46.44x18.36x36.07x1.25% 31.95B
87.72x24.6x75.45x0.14% 25.84B
65.38x3.52x17.35x0.12% 15.47B
93.47x37.37x89.78x0.27% 10.54B
25.27x7.01x13.2x2.55% 9.36B
71.77x3.36x18.09x0.38% 8.58B
Average 58.28x 15.06x 38.67x 0.63% 51.41B
Weighted average by Cap. 50.95x 16.16x 37.44x 0.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 063760 Stock
  4. Valuation ELP Corporation