Valuation KSS Line Ltd.

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-16			5-day change	1st Jan Change
9,900.00 ^KRW	+2.38%		+4.10%	+10.24%

05-14	KSS Line Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-30	KSS Line wins 257 billion won order	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	232,452	266,141	208,842	208,842	197,779	202,746
Change	-	14.49%	-21.53%	0%	-5.3%	2.51%
Enterprise Value (EV) ¹	943,463	1,281,854	1,355,932	1,284,019	1,361,739	1,421,535
Change	-	35.87%	5.78%	-5.3%	6.05%	4.39%
P/E	17.7x	4.75x	4.59x	12.3x	3.44x	5.55x
PBR	0.86x	0.78x	0.51x	0.5x	0.37x	0.37x
PEG	-	0x	-0.2x	-0.2x	0x	-0.2x
Capitalization / Revenue	1.03x	0.82x	0.47x	0.44x	0.38x	0.36x
EV / Revenue	4.17x	3.96x	3.04x	2.72x	2.63x	2.53x
EV / EBITDA	9.97x	10.9x	9.3x	7.01x	6.6x	6.27x
EV / EBIT	18.6x	22.1x	19.5x	14.5x	13.1x	12.9x
EV / FCF	-9.11x	-5.53x	-19.6x	-32.5x	-188x	-38.6x
FCF Yield	-11%	-18.1%	-5.11%	-3.07%	-0.53%	-2.59%
Dividend per Share ²	300	350	350	350	400	450
Rate of return	2.9%	2.95%	3.78%	3.78%	4.57%	5.01%
EPS ²	584.5	2,497	2,016	754.8	2,543	1,619
Distribution rate	51.3%	14%	17.4%	46.4%	15.7%	27.8%
Net sales ¹	226,181	324,001	445,376	472,603	517,929	561,395
EBITDA ¹	94,600	118,091	145,800	183,296	206,324	226,565
EBIT ¹	50,731	58,089	69,511	88,361	104,083	110,333
Net income ¹	13,127	56,072	45,471	17,042	57,414	36,562
Net Debt ¹	711,011	1,015,714	1,147,090	1,075,177	1,163,960	1,218,789
Reference price ²	10,350.00	11,850.00	9,250.00	9,250.00	8,760.00	8,980.00
Nbr of stocks (in thousands)	22,459	22,459	22,578	22,578	22,578	22,578
Announcement Date	3/18/21	3/16/22	3/16/23	3/19/24	3/18/25	3/18/26

¹KRW in Million²KRW

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.($)
KSS LINE LTD.	-	-	-	-	150M
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.27x	1.15x	3.93x	10.33%	13.23B
WALLENIUS WILHELMSEN ASA	9.16x	1.49x	5.07x	7.99%	6.04B
GOLAR LNG LIMITED	45.37x	17.25x	24.82x	2.01%	5.05B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	13.89x	-	-	-	4.27B
HÖEGH AUTOLINERS ASA	8.07x	2.56x	6.79x	12.3%	3.06B
ZIM INTEGRATED SHIPPING SERVICES LTD.	7.55x	0.82x	2.51x	2.83%	2.93B
STAR BULK CARRIERS CORP.	6.89x	3.11x	4.93x	14.6%	2.78B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A.	5.23x	-	-167.74x	19.13%	2.55B
DANAOS CORPORATION	4.56x	2.09x	3x	-	2.29B
Average	12.00x	4.07x	-14.59x	9.88%	4.24B
Weighted average by Cap.	12.56x	3.82x	-4.51x	9.27%