Valuation KOREIT

Stocks

End-of-day quote Korea S.E. 2026-10-30			5-day change	1st Jan Change
985.00 ^KRW	-0.91%		-3.05%	-21.76%

08-13	KOREIT Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	KOREIT Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	594,051	298,736	254,405	215,447	271,248	218,651	-	-
Change	-	-49.71%	-14.84%	-15.31%	25.9%	-19.39%	-	-
Enterprise Value (EV) ¹	725.9	525.8	254.4	215.4	271.2	983.6	980.1	1,017
Change	-	-27.57%	-51.62%	-15.31%	25.9%	262.6%	-0.36%	3.78%
P/E	4.26x	12.4x	-30.9x	-13.2x	-	-	-	-
PBR	0.58x	0.29x	0.26x	-	0.26x	0.23x	0.21x	0.19x
PEG	-	-0.2x	0x	-0x	-	-	-	-
Capitalization / Revenue	2.62x	1.4x	0.93x	-	1.47x	0.97x	0.91x	0.78x
EV / Revenue	3.2x	2.47x	0.93x	-	1.47x	4.36x	4.07x	3.61x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	8x	9.87x	7.58x	-	-13x	39.4x	23.2x	20.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ³	100	100	70	-	-	75	80	80
Rate of return	3.84%	7.63%	5.96%	-	-	7.61%	8.12%	8.12%
EPS ³	611	106	-38	-76	-	-	-	-
Distribution rate	16.4%	94.3%	-184%	-	-	-	-	-
Net sales ¹	226.8	212.9	272.3	-	184.4	225.4	240.9	281.5
EBITDA	99.43	63.2	-	-	-	-	-	-
EBIT ¹	90.74	53.27	33.55	-	-20.88	24.98	42.25	50.5
Net income	154.2	24.1	-	-16.46	-	-	-	-
Net Debt ¹	131.9	227.1	-	-	-	764.9	761.4	798.4
Reference price ³	2,605.00	1,310.00	1,175.00	1,000.00	1,259.00	985.00	985.00	985.00
Nbr of stocks (in thousands)	228,042	228,042	216,514	215,447	215,447	221,981	-	-
Announcement Date	2/9/22	2/7/23	2/7/24	3/18/25	2/6/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOREIT	-	4.36x	-	7.61%	164M
W. P. CAREY INC.	21.17x	12.62x	15.15x	5.86%	14.75B
LAND SECURITIES PLC	8.56x	14.45x	18.64x	6.29%	7.36B
THE GPT GROUP	12.75x	15x	15.99x	5%	6.58B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	20.98x	13.37x	14.95x	4.76%	5.89B
THE BRITISH LAND COMPANY PLC	8.3x	13.93x	17.75x	5.75%	5.84B
LONDONMETRIC PROPERTY PLC	9.88x	14.53x	15.53x	7.04%	5.78B
GECINA	9.2x	16.15x	19.5x	8.72%	5.31B
MIRVAC GROUP	12.8x	11.59x	13.23x	5.39%	5.18B
EPR PROPERTIES	18.79x	10x	12.7x	6.41%	4.42B
Average	13.60x	12.60x	15.94x	6.28%	6.13B
Weighted average by Cap.	14.51x	13.48x	15.97x	6.07%