Valuation HD Korea Shipbuilding & Offshore Engineering Co., Ltd.
Equities
A009540
KR7009540006
Shipbuilding
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 428,500.00 KRW | -3.27% |
|
-7.35% | +5.28% |
| 01-19 | HD Korea Shipbuilding Secures KRW481.6 Billion Order for Crude Oil Carriers, P/C Vessels | MT |
| 01-15 | HD Korea Shipbuilding Secures KRW175.8 Billion Gas Carrier Order | MT |
Company Valuation: HD Korea Shipbuilding & Offshore Engineering Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,672,537 | 6,689,604 | 4,999,524 | 8,549,399 | 16,122,936 | 30,301,219 | 30,301,219 | - |
| Change | - | -12.81% | -25.26% | 71% | 88.59% | 87.94% | 0% | - |
| Enterprise Value (EV) 1 | 10,395 | 16,341 | 6,284 | 9,546 | 14,305 | 24,444 | 21,754 | 18,209 |
| Change | - | 57.2% | -61.55% | 51.91% | 49.86% | 70.87% | -11% | -16.29% |
| P/E ratio | -9.2x | -7.2x | -23x | 38.6x | 13.8x | 12.6x | 8.93x | 7.5x |
| PBR | 0.7x | 0.68x | 0.51x | 0.86x | 1.45x | 2.31x | 1.91x | 1.61x |
| PEG | - | -0.6x | 0.3x | -0x | 0x | 0x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.51x | 0.43x | 0.29x | 0.4x | 0.63x | 1.01x | 0.92x | 0.86x |
| EV / Revenue | 0.7x | 1.05x | 0.36x | 0.45x | 0.56x | 0.81x | 0.66x | 0.51x |
| EV / EBITDA | 21.5x | -16.6x | 95.8x | 12.7x | 7.3x | 5.44x | 3.79x | 2.68x |
| EV / EBIT | 140x | -11.8x | -17.7x | 33.8x | 9.98x | 6.14x | 4.23x | 2.94x |
| EV / FCF | -22.2x | 36.1x | -30.7x | 7.58x | 4.21x | 6.23x | 6.58x | 4x |
| FCF Yield | -4.51% | 2.77% | -3.26% | 13.2% | 23.8% | 16% | 15.2% | 25% |
| Dividend per Share 3 | - | - | - | - | - | 8,984 | 13,308 | 15,608 |
| Rate of return | - | - | - | - | - | 2.1% | 3.11% | 3.64% |
| EPS 3 | -11,791 | -13,142 | -3,068 | 3,135 | 16,578 | 33,887 | 47,978 | 57,144 |
| Distribution rate | - | - | - | - | - | 26.5% | 27.7% | 27.3% |
| Net sales 1 | 14,904 | 15,493 | 17,302 | 21,296 | 25,539 | 29,993 | 32,903 | 35,399 |
| EBITDA 1 | 483.5 | -986.1 | 65.62 | 754.2 | 1,960 | 4,495 | 5,745 | 6,804 |
| EBIT 1 | 74.4 | -1,385 | -355.6 | 282.3 | 1,434 | 3,980 | 5,144 | 6,185 |
| Net income 1 | -833.8 | -1,141 | -216.9 | 144.9 | 1,455 | 2,435 | 3,437 | 4,098 |
| Net Debt 1 | 2,723 | 9,652 | 1,284 | 996.4 | -1,818 | -5,858 | -8,547 | -12,092 |
| Reference price 3 | 108,500.00 | 94,600.00 | 70,700.00 | 120,900.00 | 228,000.00 | 428,500.00 | 428,500.00 | 428,500.00 |
| Nbr of stocks (in thousands) | 70,715 | 70,715 | 70,715 | 70,715 | 70,715 | 70,715 | 70,715 | - |
| Announcement Date | 2/4/21 | 2/7/22 | 2/7/23 | 1/23/24 | 1/23/25 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.07x | 0.85x | 5.67x | 2.03% | 21.21B | |
| 24.1x | 0.96x | 13.78x | 1.29% | 38.46B | |
| 47.11x | 3.82x | 33.11x | -.--% | 30.52B | |
| 40.46x | 2.71x | 25.42x | 0.17% | 17.84B | |
| 8.99x | 1.84x | 5.42x | 4.35% | 10.67B | |
| 54.01x | 0.88x | 12.02x | -.--% | 7.29B | |
| 50.18x | 1.87x | 18.36x | 0.85% | 7.1B | |
| 21.44x | 0.8x | 9.11x | 1.17% | 5.6B | |
| Average | 32.42x | 1.72x | 15.36x | 1.23% | 17.34B | |
| Weighted average by Cap. | 31.22x | 1.90x | 17.60x | 1.12% |
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
- Equities
- A009540 Stock
- Valuation HD Korea Shipbuilding & Offshore Engineering Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition