Valuation Hyosung Corporation

Stocks

End-of-day quote Korea S.E. 2026-09-16			5-day change	1st Jan Change
160,200.00 ^KRW	+4.23%		-5.09%	+39.67%

09-10	Hyosung Corporation And STT GDC Launch STT Seoul 1 Through Joint Venture To Expand Core Capabilities Into AI Data Centers	CI
08-13	Hyosung Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,885,421	1,335,921	1,260,265	784,089	1,917,509	2,678,160	-	-
Change	-	-29.14%	-5.66%	-37.78%	144.55%	39.67%	-	-
Enterprise Value (EV) ¹	2,835	2,574	2,237	1,510	2,977	3,440	3,339	3,190
Change	-	-9.21%	-13.09%	-32.49%	97.12%	15.57%	-2.94%	-4.46%
P/E	4.3x	85.4x	21,100x	2.73x	5.81x	6.63x	7.97x	7.2x
PBR	0.72x	0.52x	0.51x	0.4x	0.78x	0.97x	0.9x	0.82x
PEG	-	-0.9x	-211.8x	0x	0.4x	0.3x	-0.5x	0.7x
Capitalization / Revenue	0.53x	0.36x	0.37x	0.34x	0.79x	1x	1.02x	0.95x
EV / Revenue	0.8x	0.69x	0.65x	0.66x	1.22x	1.29x	1.27x	1.13x
EV / EBITDA	3.81x	15.1x	11x	4.7x	5.98x	5.2x	6.31x	6.23x
EV / EBIT	4.43x	39.7x	23.7x	6.83x	7.57x	6.18x	6.99x	5.34x
EV / FCF	-17.2x	27x	6.32x	3.55x	11x	9.75x	12.6x	11.3x
FCF Yield	-5.83%	3.71%	15.8%	28.2%	9.13%	10.3%	7.91%	8.87%
Dividend per Share ³	7,947	5,502	5,502	3,000	5,000	5,500	6,050	6,680
Rate of return	6.86%	6.71%	7.11%	6.4%	4.36%	3.43%	3.78%	4.17%
EPS ³	26,911	960.9	3.668	17,202	19,734	24,173	20,106	22,240
Distribution rate	29.5%	573%	150,000%	17.4%	25.3%	22.8%	30.1%	30%
Net sales ¹	3,539	3,719	3,437	2,273	2,432	2,670	2,632	2,821
EBITDA ¹	744.2	170.5	203.1	321.4	497.4	662	529	512
EBIT ¹	640.6	64.89	94.37	221.1	393	557	477.5	597
Net income ¹	438.2	15.65	0.068	453.2	329.9	405	336.5	372.5
Net Debt ¹	949.4	1,238	976.6	726	1,059	762	661	512
Reference price ³	115,777.46	82,034.50	77,388.74	46,900.00	114,700.00	160,200.00	160,200.00	160,200.00
Nbr of stocks (in thousands)	16,285	16,285	16,285	16,718	16,718	16,718	-	-
Announcement Date	1/26/22	1/31/23	1/29/24	2/3/25	1/30/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
HYOSUNG CORPORATION	6.63x	1.29x	5.2x	3.43%	1.96B
BERKSHIRE HATHAWAY INC.	21.13x	-	-	-.--%	1,113B
HITACHI, LTD.	24.79x	2x	12.28x	1.11%	155B
3M COMPANY	21.75x	3.66x	12.55x	1.96%	83.88B
MITSUBISHI HEAVY INDUSTRIES, LTD.	28.6x	2.08x	15.64x	0.8%	80.98B
ILLINOIS TOOL WORKS INC.	23.35x	5.02x	17.11x	2.42%	76.14B
MITSUBISHI ELECTRIC CORPORATION	19.55x	1.57x	11.12x	1.26%	68.1B
HONEYWELL INTERNATIONAL INC.	30.06x	3.8x	17.3x	3.03%	65.82B
DSM-FIRMENICH	45.92x	2.82x	14.51x	2.75%	26.16B
Average	24.64x	2.78x	13.21x	1.86%	185.71B
Weighted average by Cap.	22.62x	2.87x	14.00x	0.57%