|
End-of-day quote
Korea S.E.
2026-08-21
|
5-day change | 1st Jan Change | ||
| 172,300.00 KRW | +0.23% |
|
-2.10% | +21.25% |
| 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 | 17,886,542 | - | - |
| Change | - | 8.54% | -7.86% | 17.83% | 27.67% | 21.28% | - | - |
| Enterprise Value (EV) 1 | 9,004 | 9,411 | 9,377 | 10,788 | 15,648 | 18,313 | 17,880 | 17,548 |
| Change | - | 4.52% | -0.36% | 15.06% | 45.05% | 17.03% | -2.37% | -1.85% |
| P/E | 9.99x | 10.8x | 11.1x | 9.47x | 13.9x | 13.4x | 12.4x | 11.6x |
| PBR | 1.03x | 1.14x | 1.07x | 1.25x | 1.59x | 1.85x | 1.72x | 1.59x |
| PEG | - | 1.48x | -1.46x | 0.2x | -1.44x | 0.5x | 1.5x | 1.64x |
| Capitalization / Revenue | 1.87x | 1.82x | 1.67x | 1.95x | 2.24x | 2.53x | 2.4x | 2.29x |
| EV / Revenue | 1.72x | 1.61x | 1.6x | 1.83x | 2.38x | 2.59x | 2.4x | 2.25x |
| EV / EBITDA | 5.79x | 6.3x | 6.66x | 7.5x | 9.56x | 9.82x | 8.97x | 8.4x |
| EV / EBIT | 6.73x | 7.42x | 8.03x | 9.11x | 11.6x | 11.9x | 10.6x | 9.91x |
| EV / FCF | 7.88x | 14.6x | 11.8x | 197x | -276x | 14.4x | 14.4x | 12.9x |
| FCF Yield | 12.7% | 6.87% | 8.46% | 0.51% | -0.36% | 6.96% | 6.94% | 7.72% |
| Dividend per Share 3 | 4,800 | 5,000 | 5,200 | 5,400 | 6,000 | 6,944 | 7,622 | 8,165 |
| Rate of return | 6.08% | 5.46% | 5.98% | 5.04% | 4.22% | 4.03% | 4.42% | 4.74% |
| EPS 3 | 7,910 | 8,489 | 7,843 | 11,314 | 10,220 | 12,817 | 13,878 | 14,857 |
| Distribution rate | 60.7% | 58.9% | 66.3% | 47.7% | 58.7% | 54.2% | 54.9% | 55% |
| Net sales 1 | 5,228 | 5,856 | 5,872 | 5,910 | 6,580 | 7,067 | 7,456 | 7,799 |
| EBITDA 1 | 1,556 | 1,493 | 1,408 | 1,439 | 1,636 | 1,866 | 1,993 | 2,088 |
| EBIT 1 | 1,338 | 1,268 | 1,168 | 1,185 | 1,350 | 1,543 | 1,687 | 1,771 |
| Net income 1 | 978.7 | 1,005 | 902.7 | 1,144 | 1,082 | 1,334 | 1,417 | 1,500 |
| Net Debt 1 | -798.6 | -1,229 | -426.6 | -763.1 | 899.8 | 426.7 | -6.611 | -338.1 |
| Reference price 3 | 79,000.00 | 91,500.00 | 86,900.00 | 107,100.00 | 142,100.00 | 172,300.00 | 172,300.00 | 172,300.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.44x | 2.59x | 9.82x | 4.03% | 12.91B | |
| 11.92x | 6.38x | 9.85x | 6.54% | 110B | |
| 19.24x | 3.39x | 10.8x | 3.85% | 77.95B | |
| 18.98x | 4.19x | 13.68x | 4.78% | 35.28B | |
| 10.7x | 0.69x | 6.84x | 8.75% | 4.91B | |
| 9.91x | 0.38x | 4.24x | 3.16% | 2.25B | |
| 13.83x | -0.13x | -0.85x | 7.18% | 2.21B | |
| 9.4x | 2.35x | 7.01x | 8.63% | 2.12B | |
| Average | 13.43x | 2.48x | 7.67x | 5.86% | 31B | |
| Weighted average by Cap. | 15.26x | 4.67x | 10.46x | 5.35% |
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
