|
End-of-day quote
Korea S.E.
2026-09-08
|
5-day change | 1st Jan Change | ||
| 169,800.00 KRW | -0.29% |
|
-4.66% | +19.49% |
| 08-14 | KT&G Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 08-10 | KT&G Launches Global Brand ESSE At Istanbul Airport Duty-Free | CI |
Company Valuation: KT&G Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,802,314 | 10,639,613 | 9,803,182 | 11,551,382 | 14,748,224 | 17,627,015 | - | - |
| Change | - | 8.54% | -7.86% | 17.83% | 27.67% | 19.52% | - | - |
| Enterprise Value (EV) 1 | 9,004 | 9,411 | 9,377 | 10,788 | 15,648 | 18,054 | 17,698 | 17,289 |
| Change | - | 4.52% | -0.36% | 15.06% | 45.05% | 15.37% | -1.97% | -2.31% |
| P/E | 9.99x | 10.8x | 11.1x | 9.47x | 13.9x | 13.2x | 12.1x | 11.4x |
| PBR | 1.03x | 1.14x | 1.07x | 1.25x | 1.59x | 1.82x | 1.69x | 1.57x |
| PEG | - | 1.48x | -1.46x | 0.2x | -1.44x | 0.5x | 1.3x | 1.89x |
| Capitalization / Revenue | 1.87x | 1.82x | 1.67x | 1.95x | 2.24x | 2.49x | 2.36x | 2.26x |
| EV / Revenue | 1.72x | 1.61x | 1.6x | 1.83x | 2.38x | 2.55x | 2.37x | 2.22x |
| EV / EBITDA | 5.79x | 6.3x | 6.66x | 7.5x | 9.56x | 9.68x | 8.85x | 8.28x |
| EV / EBIT | 6.73x | 7.42x | 8.03x | 9.11x | 11.6x | 11.6x | 10.5x | 9.76x |
| EV / FCF | 7.88x | 14.6x | 11.8x | 197x | -276x | 14.2x | 13.5x | 12.8x |
| FCF Yield | 12.7% | 6.87% | 8.46% | 0.51% | -0.36% | 7.06% | 7.39% | 7.84% |
| Dividend per Share 3 | 4,800 | 5,000 | 5,200 | 5,400 | 6,000 | 6,991 | 7,698 | 8,165 |
| Rate of return | 6.08% | 5.46% | 5.98% | 5.04% | 4.22% | 4.12% | 4.53% | 4.81% |
| EPS 3 | 7,910 | 8,489 | 7,843 | 11,314 | 10,220 | 12,817 | 14,012 | 14,857 |
| Distribution rate | 60.7% | 58.9% | 66.3% | 47.7% | 58.7% | 54.5% | 54.9% | 55% |
| Net sales 1 | 5,228 | 5,856 | 5,872 | 5,910 | 6,580 | 7,067 | 7,463 | 7,799 |
| EBITDA 1 | 1,556 | 1,493 | 1,408 | 1,439 | 1,636 | 1,866 | 1,999 | 2,088 |
| EBIT 1 | 1,338 | 1,268 | 1,168 | 1,185 | 1,350 | 1,555 | 1,691 | 1,771 |
| Net income 1 | 978.7 | 1,005 | 902.7 | 1,144 | 1,082 | 1,339 | 1,420 | 1,500 |
| Net Debt 1 | -798.6 | -1,229 | -426.6 | -763.1 | 899.8 | 426.7 | 71.12 | -338.1 |
| Reference price 3 | 79,000.00 | 91,500.00 | 86,900.00 | 107,100.00 | 142,100.00 | 169,800.00 | 169,800.00 | 169,800.00 |
| Nbr of stocks (in thousands) | 124,080 | 116,280 | 112,810 | 107,856 | 103,788 | 103,810 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/7/24 | 2/6/25 | 2/5/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.29x | 2.56x | 9.71x | 4.1% | 13.13B | |
| 12.42x | 6.6x | 10.2x | 6.27% | 115B | |
| 18.48x | 3.28x | 10.45x | 4.01% | 77.52B | |
| 18.6x | 4.12x | 13.64x | 4.89% | 34.91B | |
| 10.78x | 0.69x | 6.89x | 8.7% | 4.95B | |
| 13.73x | 0.19x | 1.25x | 7.13% | 2.2B | |
| 9.12x | 0.36x | 3.95x | 3.25% | 2.19B | |
| 9.29x | 2.17x | 6.38x | 8.62% | 2.13B | |
| 9.53x | - | - | 8.51% | 1.02B | |
| Average | 12.80x | 2.50x | 7.81x | 6.16% | 28.12B | |
| Weighted average by Cap. | 15.09x | 4.76x | 10.50x | 5.33% |
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
- Stock Market
- Stocks
- A033780 Stock
- Valuation KT&G Corporation
Select your edition
All financial news and data tailored to specific country editions
