Company Valuation: KB Financial Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,429,888 18,897,265 20,606,600 31,045,206 45,051,862 54,070,341 - -
Change - -11.82% 9.05% 50.66% 45.12% 20.02% - -
Enterprise Value (EV) 21,429,888 18,897,265 20,606,600 31,045,206 45,051,862 54,070,341 54,070,341 54,070,341
Change - -11.82% 9.05% 50.66% 45.12% 20.02% 0% 0%
P/E 5.05x 4.53x 4.78x 6.44x 8.08x 8.22x 7.64x 7.17x
PBR 0.45x 0.39x 0.36x 0.55x 0.77x 0.9x 0.83x 0.77x
PEG - -2.67x 0.84x 0.5x 0.4x 0.4x 1x 1.09x
Capitalization / Revenue 1.48x 1.26x 1.3x 1.86x 2.62x 2.8x 2.73x 2.65x
EV / Revenue 0x 0x 0x 0x 0x 2.8x 2.73x 2.65x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.58x 4.46x 4.31x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2,940 2,950 3,060 3,174 4,367 5,002 5,519 6,095
Rate of return 5.35% 6.08% 5.66% 3.83% 3.5% 3.25% 3.58% 3.96%
EPS 2 10,890 10,705 11,312 12,880 15,437 18,727 20,165 21,489
Distribution rate 27% 27.6% 27.1% 24.6% 28.3% 26.7% 27.4% 28.4%
Net sales 1 14,484 15,013 15,815 16,676 17,172 19,293 19,813 20,407
EBITDA - - - - - - - -
EBIT 1 7,283 5,639 9,582 10,090 10,894 11,802 12,121 12,538
Net income 1 4,410 4,413 4,632 5,078 5,843 6,643 6,907 7,136
Net Debt - - - - - - - -
Reference price 2 55,000.00 48,500.00 54,100.00 82,900.00 124,700.00 154,000.00 154,000.00 154,000.00
Nbr of stocks (in thousands) 389,634 389,634 380,898 374,490 361,282 351,106 - -
Announcement Date 2/8/22 2/7/23 2/7/24 2/5/25 2/5/26 - - -
1KRW in Billions2KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.88x - - 3.39% 40.22B
13.48x - - 1.9% 901B
6.25x - - 4.97% 430B
6.8x - - 4.67% 382B
11.54x - - 2.36% 352B
6.36x - - 4.89% 341B
6.78x - - 4.71% 316B
10.55x - - 4.93% 295B
17.59x - - 2.39% 283B
11.26x - - 2.3% 251B
Average 9.85x 3.65% 359.18B
Weighted average by Cap. 10.31x 3.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - KB Financial Group Inc.

Historical PBR trend

Valuation ratios - PBR - KB Financial Group Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - KB Financial Group Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - KB Financial Group Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - KB Financial Group Inc.
  1. Stock Market
  2. Stocks
  3. A105560 Stock
  4. Valuation KB Financial Group Inc.