Valuation Korea Gas Corporation

Stocks

End-of-day quote Korea S.E. 2026-09-23			5-day change	1st Jan Change
35,600.00 ^KRW	-0.56%		-1.93%	-9.41%

09-10	Yuanta Securities Starts Korea Gas at Buy with KRW48,000 Price Target	MT
09-07	Korea Gas Corp And Korea National Oil Corp Reportedly Plans To Merge	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,355,834	3,106,936	2,119,926	3,028,458	3,429,925	3,107,005	-	-
Change	-	-7.42%	-31.77%	42.86%	13.26%	-9.41%	-	-
Enterprise Value (EV) ¹	30,980	47,177	40,196	48,943	45,111	36,208	35,602	32,082
Change	-	52.28%	-14.8%	21.76%	-7.83%	-19.74%	-1.68%	-9.89%
P/E	3.56x	2.24x	-2.76x	2.79x	27.3x	2.9x	3.46x	3.07x
PBR	0.38x	0.3x	0.22x	0.28x	0.32x	0.28x	0.27x	0.25x
PEG	-	0x	0x	-0x	-0.3x	0x	-0.2x	0.2x
Capitalization / Revenue	0.12x	0.06x	0.05x	0.08x	0.1x	0.09x	0.08x	0.08x
EV / Revenue	1.13x	0.91x	0.9x	1.27x	1.26x	1x	0.95x	0.84x
EV / EBITDA	10.5x	11.2x	11.7x	9.82x	11.2x	8.29x	8.48x	7.41x
EV / EBIT	25x	19.2x	25.9x	16.3x	21.5x	14.7x	15.8x	13.4x
EV / FCF	-9.6x	-2.99x	8.83x	24.9x	9.91x	18.3x	21x	15.6x
FCF Yield	-10.4%	-33.4%	11.3%	4.01%	10.1%	5.47%	4.76%	6.42%
Dividend per Share ³	2,728	-	-	-	-	1,668	1,978	2,663
Rate of return	6.98%	-	-	-	-	4.69%	5.56%	7.48%
EPS ³	10,973	16,174	-8,949	12,422	1,441	12,282	10,293	11,579
Distribution rate	24.9%	-	-	-	-	13.6%	19.2%	23%
Net sales ¹	27,521	51,724	44,556	38,389	35,727	36,109	37,404	38,156
EBITDA ¹	2,962	4,215	3,441	4,986	4,025	4,369	4,196	4,330
EBIT ¹	1,240	2,463	1,553	3,003	2,101	2,462	2,258	2,394
Net income ¹	950.8	1,493	-761.2	1,147	133	1,019	899.2	995.7
Net Debt ¹	27,624	44,070	38,076	45,914	41,682	33,101	32,495	28,975
Reference price ³	39,100.00	36,200.00	24,700.00	34,700.00	39,300.00	35,600.00	35,600.00	35,600.00
Nbr of stocks (in thousands)	85,827	85,827	85,827	87,275	87,275	87,275	-	-
Announcement Date	2/25/22	2/24/23	2/27/24	2/21/25	2/26/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KOREA GAS CORPORATION	2.92x	1x	8.29x	4.66%	2.3B
NATURGY ENERGY GROUP, S.A.	13.51x	2.01x	7.29x	6.2%	31.26B
ATMOS ENERGY CORPORATION	18.58x	7.23x	13.85x	2.56%	26.59B
OSAKA GAS CO., LTD.	15.52x	1.38x	9.73x	2.14%	14.67B
TOKYO GAS CO.,LTD.	16.41x	1.08x	7.53x	1.9%	13.25B
GAIL INDIA LIMITED	11.6x	0.91x	9.13x	3.94%	11.82B
APA GROUP	45.67x	8.56x	12.02x	5.39%	10.31B
PETRONAS GAS	18.61x	5.05x	9.27x	4.21%	8.39B
NATIONAL FUEL GAS COMPANY	11.07x	3.95x	6.69x	2.72%	7.6B
Average	17.10x	3.46x	9.31x	3.75%	14.02B
Weighted average by Cap.	17.57x	3.67x	9.66x	3.86%