|
End-of-day quote
Korea S.E.
2026-09-14
|
5-day change | 1st Jan Change | ||
| 232,000.00 KRW | +0.43% |
|
-4.53% | +0.65% |
| 08-19 | Hugel Introduces Wellage Real Hyaluronic Line in Sephora Stores Across the U S | CI |
| 08-05 | Hugel, Inc. Reports Earnings Results for the Second Quarter Ended June 30, 2026 | CI |
Company Valuation: Hugel, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,864,449 | 1,597,992 | 1,675,393 | 3,089,085 | 2,489,698 | 2,506,364 | - | - |
| Change | - | -14.29% | 4.84% | 84.38% | -19.4% | 0.67% | - | - |
| Enterprise Value (EV) 1 | 1,406 | 1,219 | 1,287 | 2,698 | 2,996 | 1,949 | 1,801 | 1,571 |
| Change | - | -13.34% | 5.64% | 109.61% | 11.05% | -34.94% | -7.59% | -12.79% |
| P/E | 33x | 29.7x | 18.8x | 23.4x | 18x | 16.4x | 12.9x | 10.1x |
| PBR | 2.41x | 2.03x | 2.4x | 4.4x | 2.62x | 2.52x | 2.09x | 1.72x |
| PEG | - | -12.24x | 0.3x | 0.5x | 2.59x | 1.6x | 0.5x | 0.4x |
| Capitalization / Revenue | 7.61x | 5.67x | 5.24x | 8.28x | 5.86x | 4.75x | 3.91x | 3.24x |
| EV / Revenue | 5.74x | 4.33x | 4.03x | 7.23x | 7.05x | 3.69x | 2.81x | 2.03x |
| EV / EBITDA | 12.6x | 10.6x | 9.78x | 14.9x | 13.5x | 8.25x | 6.03x | 4.24x |
| EV / EBIT | 14.5x | 11.9x | 10.9x | 16.2x | 14.9x | 9.18x | 6.51x | 4.5x |
| EV / FCF | 22.7x | 25.2x | 13.7x | 19.7x | 21.9x | 12.4x | 8.73x | 5.78x |
| FCF Yield | 4.41% | 3.96% | 7.3% | 5.07% | 4.56% | 8.06% | 11.5% | 17.3% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | 4,658 | 4,545 | 7,934 | 11,988 | 12,820 | 14,107 | 17,938 | 22,989 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 245.2 | 281.7 | 319.7 | 373 | 425.1 | 527.8 | 641 | 774.2 |
| EBITDA 1 | 111.5 | 115.4 | 131.6 | 181.4 | 221.3 | 236.3 | 298.8 | 370.2 |
| EBIT 1 | 97.14 | 102.5 | 117.8 | 166.3 | 201.6 | 212.4 | 276.8 | 349.1 |
| Net income 1 | 57.52 | 57.66 | 92.3 | 135.1 | 140.9 | 171.4 | 220.6 | 282.1 |
| Net Debt 1 | -458.3 | -379.5 | -388.1 | -390.8 | 506.7 | -557 | -705.1 | -935.4 |
| Reference price 3 | 153,500.00 | 134,900.00 | 149,400.00 | 280,500.00 | 230,500.00 | 232,000.00 | 232,000.00 | 232,000.00 |
| Nbr of stocks (in thousands) | 12,146 | 11,846 | 11,214 | 11,013 | 10,801 | 10,803 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/14/24 | 2/13/25 | 2/11/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.37x | 3.67x | 8.2x | -.--% | 1.86B | |
| 18.1x | 4.19x | 9.84x | 0.5% | 78.04B | |
| -17.17x | 25.62x | -16.63x | -.--% | 57.48B | |
| 19.65x | 4.21x | 13.08x | 2.5% | 57.4B | |
| 34.47x | 11.73x | 22.49x | -.--% | 48.81B | |
| 20.54x | 4.54x | 12.95x | 0.71% | 45.5B | |
| 37.49x | 3.54x | 13.51x | -.--% | 32.08B | |
| 54.21x | 3.43x | 26.59x | -.--% | 24.62B | |
| 62.21x | 6.52x | 39.5x | -.--% | 20.77B | |
| 22.98x | 4.94x | 12.86x | -.--% | 15.75B | |
| Average | 26.88x | 7.24x | 14.24x | 0.37% | 38.23B | |
| Weighted average by Cap. | 21.95x | 8.47x | 11.44x | 0.56% |
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
- A145020 Stock
- Valuation Hugel, Inc.
Select your edition
All financial news and data tailored to specific country editions
