Company Valuation: Kia Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 32,956,550 23,775,209 39,508,169 39,237,701 46,679,515 60,194,562 - -
Change - -27.86% 66.17% -0.68% 18.97% 28.95% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 39,779 36,105 -15,320
Change - -28.13% 27.97% -10% 31.93% 47.1% -9.24% -142.43%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 7.12x 6.55x 6.09x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.9x 0.82x 0.5x
PEG - 0.3x 0.1x 0.3x -0.3x 0.6x 0.75x 0.81x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.49x 0.47x 0.45x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.32x 0.28x -0.11x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 2.99x 2.49x -0.98x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 3.89x 3.22x -1.28x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 5.42x 4.5x -1.72x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 18.5% 22.2% -58.1%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,790 7,173 7,464
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 4.38% 4.63% 4.82%
EPS 3 11,874 13,495 22,168 24,893 19,382 21,748 23,645 25,423
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 31.2% 30.3% 29.4%
Net sales 1 69,862 86,559 99,808 107,449 114,141 123,025 129,170 134,825
EBITDA 1 7,287 9,656 13,961 15,216 11,792 13,317 14,477 15,554
EBIT 1 5,066 7,233 11,608 12,667 9,078 10,228 11,219 12,012
Net income 1 4,760 5,409 8,777 9,791 7,561 8,468 9,232 9,893
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -20,416 -24,090 -75,515
Reference price 3 82,200.00 59,300.00 100,000.00 100,700.00 121,800.00 154,900.00 154,900.00 154,900.00
Nbr of stocks (in thousands) 400,931 400,931 395,082 389,649 383,247 388,603 - -
Announcement Date 1/26/22 1/27/23 1/24/24 1/24/25 1/28/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.12x0.32x2.99x4.38% 39.32B
31.99x7.32x18.72x1.25% 62.09B
27.36x1.91x16.18x1.14% 44.63B
6.06x0.27x3.49x5.05% 19.27B
10.8x0.05x0.79x-.--% 18.52B
10.35x0.01x0.21x2.83% 17.66B
14.75x0.02x0.33x2.32% 9.83B
7.38x0.42x6.6x10.48% 6.88B
65.89x0.61x10.31x0.16% 6.83B
9.91x0.39x7.15x4.7% 3.53B
Average 19.16x 1.13x 6.67x 3.23% 22.86B
Weighted average by Cap. 20.42x 2.48x 9.76x 2.45%

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

  1. Stock Market
  2. Stocks
  3. A000270 Stock
  4. Valuation Kia Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!