Company Valuation: Kiswire Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 338,018 447,196 487,346 507,257 481,737 577,456
Change - 32.3% 8.98% 4.09% -5.03% 19.87%
Enterprise Value (EV) 1 550,784 609,183 625,653 536,292 462,637 556,631
Change - 10.6% 2.7% -14.28% -13.73% 20.32%
P/E 40.1x 3.45x 6.01x 7.1x 14.3x 60.1x
PBR 0.25x 0.29x 0.3x 0.3x 0.27x 0.32x
PEG - 0x -0.2x -0.6x -0.3x -0.8x
Capitalization / Revenue 0.24x 0.26x 0.24x 0.28x 0.28x 0.32x
EV / Revenue 0.39x 0.36x 0.3x 0.3x 0.27x 0.31x
EV / EBITDA 5.21x 3.33x 2.89x 3.86x 4.28x 4.51x
EV / EBIT 56x 6.18x 4.69x 9.52x 17.7x 13.7x
EV / FCF 3.99x -20.2x -34.4x 4.84x -31.8x 12x
FCF Yield 25% -4.95% -2.91% 20.7% -3.14% 8.34%
Dividend per Share 2 222.2 255.5 255.5 324.1 324.1 350
Rate of return 1.77% 1.54% 1.42% 1.72% 1.82% 1.64%
EPS 2 311.9 4,809 3,002 2,647 1,248 356.2
Distribution rate 71.2% 5.31% 8.51% 12.2% 26% 98.3%
Net sales 1 1,397,372 1,691,355 2,072,550 1,788,878 1,739,609 1,809,183
EBITDA 1 105,761 183,108 216,825 138,992 108,117 123,369
EBIT 1 9,831 98,527 133,503 56,317 26,107 40,723
Net income 1 8,420 129,802 81,030 71,450 33,680 9,611
Net Debt 1 212,766 161,986 138,307 29,035 -19,100 -20,825
Reference price 2 12,521.44 16,567.48 18,054.91 18,795.63 17,850.00 21,400.00
Nbr of stocks (in thousands) 26,995 26,992 26,992 26,988 26,988 26,984
Announcement Date 3/18/21 3/17/22 3/16/23 3/21/24 3/20/25 3/19/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 325M
13.59x1.52x7.85x0.87% 58.33B
8.2x1.75x4.59x7.75% 56.38B
16.89x0.82x6.84x0.98% 47.18B
14.21x1.56x8.96x0.87% 34.82B
15.28x2.29x5.58x4% 32.8B
18.67x1.69x9.33x0.62% 30.16B
12.24x1.12x6.77x2.43% 22.86B
11.51x0.75x6.66x3.71% 21.37B
17.12x1.25x11.36x1.22% 20.78B
Average 14.19x 1.42x 7.55x 2.5% 32.5B
Weighted average by Cap. 13.84x 1.46x 7.24x 2.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kiswire Ltd.

Historical PBR trend

Valuation ratios - PBR - Kiswire Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kiswire Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kiswire Ltd.

  1. Stock Market
  2. Stocks
  3. A002240 Stock
  4. Valuation Kiswire Ltd.