Company Valuation: Kolon Global Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 577,190 482,333 230,472 178,154 241,429 267,053 - -
Change - -16.43% -52.22% -22.7% 35.52% 10.61% - -
Enterprise Value (EV) 577,645 482,333 230,472 178,154 241,429 267,053 267,053 267,053
Change - -16.5% -52.22% -22.7% 35.52% 10.61% 0% 0%
P/E 4.14x 4.33x 888x 7.17x -0.95x 5.12x 4.38x 2.74x
PBR 0.93x 1.12x 0.39x 0.28x 0.25x 0.36x 0.34x 0.31x
PEG - -0.2x -8.9x 0x 0x -0x 0.3x 0x
Capitalization / Revenue 0.12x 0.19x 0.09x 0.06x 0.09x 0.09x 0.09x 0.08x
EV / Revenue 0x 0x 0x 0x 0x 0.09x 0.09x 0.08x
EV / EBITDA 0x 0x 0x -0x 0x 1.59x 1.42x 1.14x
EV / EBIT 0x 0x 0x -0x 0x 2.22x 1.92x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 665.8 - 400 400 400 400 400 400
Rate of return 2.21% - 3.46% 4.54% 4.41% 3.91% 3.91% 3.91%
EPS 2 7,262 5,760 13 1,228 -9,556 2,001 2,338 3,736
Distribution rate 9.17% - 3,077% 32.6% -4.19% 20% 17.1% 10.7%
Net sales 1 4,750 2,602 2,664 2,904 2,684 3,016 3,116 3,447
EBITDA 1 307.7 232.6 43.88 -21.5 37.5 168 188 234
EBIT 1 241.5 166.4 14.32 -45.55 3.879 120.2 139 -
Net income 1 138.7 145.5 3.735 35.2 -194.9 51 60 95
Net Debt 455.2 - - - - - - -
Reference price 2 30,093.73 24,967.14 11,550.00 8,810.00 9,080.00 10,240.00 10,240.00 10,240.00
Nbr of stocks (in thousands) 19,101 19,101 19,593 19,593 26,084 25,824 - -
Announcement Date 2/24/22 2/24/23 2/1/24 2/10/25 1/29/26 - - -
1KRW in Billions2KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.12x - - 3.91% 189M
59.86x2.73x26.04x0.06% 103B
13.3x1.12x6.14x4.4% 77.54B
36.61x4.62x25.07x0.18% 62.33B
27.2x2.08x20.43x1.11% 58.45B
57.22x4.54x28.74x1.57% 46.34B
30.8x0.76x12.56x2.01% 38.59B
25.53x1.75x16.13x0.18% 36.89B
25.57x0.52x8.28x2.31% 35.13B
4.48x0.3x5.98x6.28% 26.96B
Average 28.57x 2.05x 16.60x 2.2% 48.55B
Weighted average by Cap. 34.76x 2.28x 18.09x 1.71%

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. A003070 Stock
  4. Valuation Kolon Global Corporation