Company Valuation: KM Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 128,656 87,062 66,859 55,789 36,269 43,026
Change - -32.33% -23.21% -16.56% -34.99% 18.63%
Enterprise Value (EV) 1 115,487 94,019 71,144 65,136 44,426 50,733
Change - -18.59% -24.33% -8.45% -31.79% 14.2%
P/E 3.93x 11.6x 8.76x -15.3x -15.7x 9.66x
PBR 1.12x 0.69x 0.5x 0.44x 0.29x 0.31x
PEG - -0.2x 4.97x 0x 0.4x -0x
Capitalization / Revenue 0.68x 0.61x 0.44x 0.44x 0.28x 0.32x
EV / Revenue 0.61x 0.66x 0.47x 0.51x 0.34x 0.37x
EV / EBITDA 2.43x 6.75x 5.25x -61x 18.3x 10.3x
EV / EBIT 2.71x 11.3x 10.3x -8.41x -12.9x -129x
EV / FCF 11.6x -4.36x 36.2x 24.7x 14.5x -8.91x
FCF Yield 8.66% -22.9% 2.76% 4.05% 6.9% -11.2%
Dividend per Share 2 77.98 57.32 40.94 25.79 19.05 -
Rate of return 0.77% 0.84% 0.78% 0.59% 0.67% -
EPS 2 2,568 589 599.4 -287.2 -181.4 350.6
Distribution rate 3.04% 9.73% 6.83% -8.98% -10.5% -
Net sales 1 187,911 143,246 151,649 127,779 131,142 135,414
EBITDA 1 47,519 13,934 13,554 -1,068 2,433 4,920
EBIT 1 42,591 8,318 6,916 -7,742 -3,432 -392.7
Net income 1 32,721 7,501 7,632 -3,652 -2,302 4,195
Net Debt 1 -13,169 6,957 4,285 9,347 8,157 7,707
Reference price 2 10,098.58 6,837.01 5,253.03 4,385.49 2,852.38 3,385.00
Nbr of stocks (in thousands) 12,740 12,734 12,728 12,721 12,715 12,711
Announcement Date 3/18/21 3/17/22 3/23/23 3/21/24 3/21/25 3/19/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.42M
20.71x2.51x12.64x1.07% 4.33B
13.11x - - 3.6% 2.98B
12.7x1.03x5.3x4.11% 2.66B
9.45x0.6x5.82x4.82% 1.32B
5.56x - - 7.14% 387M
20.08x - - - 296M
Average 13.60x 1.38x 7.92x 4.15% 1.71B
Weighted average by Cap. 15.29x 1.73x 9.21x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. A083550 Stock
  4. Valuation KM Corporation