|
End-of-day quote
Korea S.E.
2026-10-16
|
5-day change | 1st Jan Change | ||
| 93,000.00 KRW | -1.48% |
|
-10.58% | +65.19% |
| 09-15 | GS Holdings to Contribute KRW200 Billion to AI Data Center Subsidiary | MT |
| 09-14 | Gs Ai Infra Corp. announced that it expects to receive KRW 200 billion in funding from GS Holdings Corp. | CI |
Company Valuation: GS Holdings Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,694,503 | 4,129,510 | 3,860,825 | 3,716,374 | 5,315,619 | 8,741,079 | - | - |
| Change | - | 11.77% | -6.51% | -3.74% | 43.03% | 64.44% | - | - |
| Enterprise Value (EV) 1 | 13,655 | 11,342 | 10,468 | 10,259 | 12,132 | 16,161 | 15,669 | 15,644 |
| Change | - | -16.94% | -7.71% | -1.99% | 18.26% | 33.21% | -3.04% | -0.16% |
| P/E | 2.55x | 1.93x | 2.98x | 6.56x | 6.67x | 3.44x | 7.04x | 6.2x |
| PBR | 0.35x | 0.33x | 0.28x | 0.26x | 0.36x | 0.52x | 0.49x | 0.46x |
| PEG | - | 0x | -0.1x | -0.1x | 0.2x | 0x | -0.1x | 0.5x |
| Capitalization / Revenue | 0.18x | 0.14x | 0.15x | 0.15x | 0.21x | 0.31x | 0.31x | 0.31x |
| EV / Revenue | 0.68x | 0.39x | 0.4x | 0.41x | 0.48x | 0.56x | 0.56x | 0.56x |
| EV / EBITDA | 4.33x | 2.03x | 2.43x | 2.77x | 3.36x | 2.77x | 3.65x | 3.83x |
| EV / EBIT | 5.29x | 2.27x | 2.82x | 3.43x | 4.14x | 3.02x | 4.17x | 4.37x |
| EV / FCF | 55.6x | 6.06x | 5.38x | 8.88x | 39.1x | 9.03x | 16.9x | 17.6x |
| FCF Yield | 1.8% | 16.5% | 18.6% | 11.3% | 2.56% | 11.1% | 5.93% | 5.7% |
| Dividend per Share 3 | 2,000 | 2,500 | 2,500 | 2,700 | - | 3,467 | 3,650 | 3,560 |
| Rate of return | 5.12% | 5.71% | 6.11% | 6.87% | - | 3.73% | 3.92% | 3.83% |
| EPS 3 | 15,304 | 22,684 | 13,737 | 5,988 | 8,435 | 27,040 | 13,216 | 15,012 |
| Distribution rate | 13.1% | 11% | 18.2% | 45.1% | - | 12.8% | 27.6% | 23.7% |
| Net sales 1 | 20,180 | 28,777 | 25,978 | 25,297 | 25,184 | 28,621 | 28,165 | 28,126 |
| EBITDA 1 | 3,155 | 5,588 | 4,309 | 3,706 | 3,614 | 5,827 | 4,293 | 4,089 |
| EBIT 1 | 2,580 | 5,005 | 3,718 | 2,992 | 2,927 | 5,348 | 3,755 | 3,578 |
| Net income 1 | 1,441 | 2,143 | 1,303 | 560.9 | 783.5 | 2,527 | 1,235 | 1,402 |
| Net Debt 1 | 9,961 | 7,213 | 6,607 | 6,543 | 6,817 | 7,420 | 6,928 | 6,903 |
| Reference price 3 | 39,100.00 | 43,800.00 | 40,900.00 | 39,300.00 | 56,300.00 | 93,000.00 | 93,000.00 | 93,000.00 |
| Nbr of stocks (in thousands) | 94,675 | 94,675 | 94,675 | 94,675 | 94,675 | 94,675 | - | - |
| Announcement Date | 2/10/22 | 3/10/23 | 2/14/24 | 2/11/25 | 2/10/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.44x | 0.56x | 2.77x | 3.73% | 6.56B | |
| 29.17x | 6.92x | 18.8x | -.--% | 39.8B | |
| 13.71x | 2.71x | 10.08x | 3.04% | 32.2B | |
| 13.55x | 6.32x | 13.31x | 3.24% | 31.71B | |
| 21.95x | 10.85x | 15.64x | 2.06% | 28.65B | |
| 23.24x | 7.74x | 12.72x | 1.75% | 28.23B | |
| 76.28x | 18.69x | 22.01x | -.--% | 22.6B | |
| 16.92x | 4.97x | 9.83x | 3.28% | 19.13B | |
| Average | 24.78x | 7.34x | 13.15x | 2.14% | 26.11B | |
| Weighted average by Cap. | 25.79x | 7.72x | 14.39x | 1.9% |
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
- A078930 Stock
- Valuation GS Holdings Corp.
Select your edition
All financial news and data tailored to specific country editions
