Valuation GC WellBeing Corporation

Stocks

End-of-day quote Korea S.E. 2026-09-14			5-day change	1st Jan Change
9,510.00 ^KRW	+0.11%		-8.03%	+4.05%

06-17	Inibio Co., Ltd. announced that it expects to receive KRW 6 billion in funding from GC WellBeing Corporation	CI
03-30	Green Cross Holdings Corporation acquired 22.08% stake in GREEN CROSS WellBeing Corporation from GC Biopharma Corp. for KRW 50.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	144,326	178,588	162,191
Change	-	23.74%	-9.18%
Enterprise Value (EV) ¹	178,424	209,125	233,773
Change	-	17.21%	11.79%
P/E	21.4x	25.3x	18.8x
PBR	1.44x	1.7x	1.44x
PEG	-	5.28x	0.9x
Capitalization / Revenue	1.2x	1.33x	0.98x
EV / Revenue	1.48x	1.56x	1.42x
EV / EBITDA	11.2x	11.4x	10x
EV / EBIT	17.1x	16.1x	13.5x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	100	120	140
Rate of return	1.23%	1.19%	1.53%
EPS ²	380.1	398.3	486.1
Distribution rate	26.3%	30.1%	28.8%
Net sales ¹	120,535	133,805	164,680
EBITDA ¹	15,876	18,385	23,291
EBIT ¹	10,457	12,964	17,294
Net income ¹	6,748	7,069	10,011
Net Debt ¹	34,098	30,537	71,582
Reference price ²	8,130.00	10,060.00	9,140.00
Nbr of stocks (in thousands)	17,752	17,752	17,745
Announcement Date	3/17/25	3/17/25	3/16/26

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.($)
GC WELLBEING CORPORATION	-	-	-	-	127M
NESTLÉ S.A.	20.42x	2.79x	13.91x	4.05%	244B
MONDELEZ INTERNATIONAL, INC.	19.88x	2.5x	14.89x	3.3%	79.69B
DANONE	16.32x	1.71x	9.67x	3.83%	45.83B
ARCHER-DANIELS-MIDLAND COMPANY	16.06x	0.57x	10.22x	2.4%	41.8B
THE HERSHEY COMPANY	20.98x	3.19x	12.94x	3.33%	34.82B
AJINOMOTO CO., INC.	34.09x	2.97x	17.2x	1.08%	30.91B
KRAFT HEINZ	-8.67x	1.87x	9.32x	6.52%	29.17B
NESTLÉ INDIA LIMITED	64.11x	9.84x	40.79x	1.19%	27.94B
Average	22.90x	3.18x	16.12x	3.21%	59.42B
Weighted average by Cap.	21.17x	2.83x	14.69x	3.56%