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 52,422,508 - -
Change - -27.86% 66.17% -0.68% 18.97% 12.3% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 31,618 27,962 22,576
Change - -28.13% 27.97% -10% 31.93% 16.92% -11.56% -19.26%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 6.15x 5.66x 5.22x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.79x 0.72x 0.65x
PEG - 0.3x 0.1x 0.3x -0.3x 0.5x 0.65x 0.61x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.42x 0.4x 0.38x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.25x 0.21x 0.16x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 2.34x 1.9x 1.42x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 3.09x 2.5x 1.87x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 3.92x 3.41x 2.55x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 25.5% 29.3% 39.3%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,812 7,196 7,527
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 5.05% 5.33% 5.58%
EPS 3 11,874 13,495 22,168 24,893 19,382 21,927 23,839 25,868
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 31.1% 30.2% 29.1%
Net sales 1 69,862 86,559 99,808 107,449 114,141 125,353 131,574 137,023
EBITDA 1 7,287 9,656 13,961 15,216 11,792 13,488 14,700 15,889
EBIT 1 5,066 7,233 11,608 12,667 9,078 10,223 11,195 12,067
Net income 1 4,760 5,409 8,777 9,791 7,561 8,534 9,312 10,081
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -20,805 -24,460 -29,847
Reference price 3 82,200.00 59,300.00 100,000.00 100,700.00 121,800.00 134,900.00 134,900.00 134,900.00
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6x0.24x2.25x5.18% 36.93B
36.96x9.32x23.76x1.06% 81.7B
28.7x1.64x15.85x1.09% 44.72B
6.37x0.3x3.56x4.82% 19.64B
10.42x0.01x0.12x2.83% 17.32B
10.54x0.03x0.42x-.--% 14.98B
17.41x0.05x0.93x1.74% 9.38B
-7.82x0.56x61x0.17% 6.37B
8.04x0.38x6.59x10.31% 5.85B
9.12x0.38x9.19x7.73% 2.88B
Average 12.57x 1.29x 12.37x 3.49% 23.98B
Weighted average by Cap. 21.58x 3.58x 13.65x 2.38%

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