|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 182,600.00 KRW | +1.67% |
|
+1.50% | +28.50% |
| 07-21 | KT&G Files for Singapore Listing of $300 Million Bonds | MT |
| 05-15 | KT&G Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 | 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 | 18,955,789 | - | - |
| Change | - | 8.54% | -7.86% | 17.83% | 27.67% | 28.53% | - | - |
| Enterprise Value (EV) 1 | 9,004 | 9,411 | 9,377 | 10,788 | 15,648 | 19,243 | 18,991 | 18,784 |
| Change | - | 4.52% | -0.36% | 15.06% | 45.05% | 22.97% | -1.31% | -1.09% |
| P/E | 9.99x | 10.8x | 11.1x | 9.47x | 13.9x | 14.6x | 13.7x | 12.6x |
| PBR | 1.03x | 1.14x | 1.07x | 1.25x | 1.59x | 1.97x | 1.86x | 1.7x |
| PEG | - | 1.48x | -1.46x | 0.2x | -1.44x | 0.6x | 2.2x | 1.36x |
| Capitalization / Revenue | 1.87x | 1.82x | 1.67x | 1.95x | 2.24x | 2.7x | 2.57x | 2.46x |
| EV / Revenue | 1.72x | 1.61x | 1.6x | 1.83x | 2.38x | 2.74x | 2.58x | 2.44x |
| EV / EBITDA | 5.79x | 6.3x | 6.66x | 7.5x | 9.56x | 10.4x | 9.66x | 9.12x |
| EV / EBIT | 6.73x | 7.42x | 8.03x | 9.11x | 11.6x | 12.5x | 11.4x | 10.8x |
| EV / FCF | 7.88x | 14.6x | 11.8x | 197x | -276x | 16.4x | 16.1x | 14.7x |
| FCF Yield | 12.7% | 6.87% | 8.46% | 0.51% | -0.36% | 6.1% | 6.19% | 6.81% |
| Dividend per Share 3 | 4,800 | 5,000 | 5,200 | 5,400 | 6,000 | 6,602 | 7,148 | 7,619 |
| Rate of return | 6.08% | 5.46% | 5.98% | 5.04% | 4.22% | 3.62% | 3.91% | 4.17% |
| EPS 3 | 7,910 | 8,489 | 7,843 | 11,314 | 10,220 | 12,529 | 13,310 | 14,544 |
| Distribution rate | 60.7% | 58.9% | 66.3% | 47.7% | 58.7% | 52.7% | 53.7% | 52.4% |
| Net sales 1 | 5,228 | 5,856 | 5,872 | 5,910 | 6,580 | 7,012 | 7,372 | 7,710 |
| EBITDA 1 | 1,556 | 1,493 | 1,408 | 1,439 | 1,636 | 1,846 | 1,967 | 2,059 |
| EBIT 1 | 1,338 | 1,268 | 1,168 | 1,185 | 1,350 | 1,535 | 1,661 | 1,747 |
| Net income 1 | 978.7 | 1,005 | 902.7 | 1,144 | 1,082 | 1,304 | 1,372 | 1,456 |
| Net Debt 1 | -798.6 | -1,229 | -426.6 | -763.1 | 899.8 | 287.1 | 35.02 | -171.9 |
| Reference price 3 | 79,000.00 | 91,500.00 | 86,900.00 | 107,100.00 | 142,100.00 | 182,600.00 | 182,600.00 | 182,600.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.33x | 2.7x | 10.25x | 3.68% | 12.64B | |
| 12.88x | 6.87x | 10.65x | 6.03% | 120B | |
| 18.42x | 3.18x | 10.31x | 3.99% | 69B | |
| 18.33x | 4.28x | 13.81x | 4.81% | 36.39B | |
| 10.42x | 0.67x | 6.64x | 9% | 4.71B | |
| 16.3x | 0.2x | 1.21x | 7.21% | 2.47B | |
| 9.79x | 2.45x | 7.3x | 8.3% | 2.19B | |
| 9.24x | 0.46x | 5.24x | 3.49% | 1.9B | |
| Average | 13.71x | 2.60x | 8.18x | 5.81% | 31.21B | |
| Weighted average by Cap. | 15.21x | 4.99x | 10.76x | 5.23% |
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
