|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 67,000.00 KRW | +2.13% |
|
-18.69% | -29.62% |
| 06-28 | CIS Chemical Co., Ltd. announced that it has received funding from L&F Co., Ltd. | CI |
| 05-28 | L&F Provides KRW30 Billion Loan to Subsidiary L&F Plus | MT |
Company Valuation: L&F Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,910,336 | 5,774,029 | 6,835,880 | 2,718,244 | 3,567,211 | 2,891,293 | - | - |
| Change | - | -16.44% | 18.39% | -60.24% | 31.23% | -18.95% | - | - |
| Enterprise Value (EV) 1 | 6,962 | 6,525 | 7,858 | 3,796 | 4,493 | 4,510 | 4,569 | 4,573 |
| Change | - | -6.28% | 20.43% | -51.69% | 18.37% | 0.37% | 1.33% | 0.07% |
| P/E | -53x | 26.7x | -35.1x | -7.19x | -6.14x | 65.9x | 29.2x | 18.4x |
| PBR | 9.5x | 4.51x | 6.22x | 3.79x | 4.87x | 3.98x | 3.59x | 2.81x |
| PEG | - | -0x | 0x | -0.1x | -0.2x | -1x | 0x | 0.3x |
| Capitalization / Revenue | 7.12x | 1.49x | 1.47x | 1.43x | 1.66x | 0.91x | 0.74x | 0.62x |
| EV / Revenue | 7.17x | 1.68x | 1.69x | 1.99x | 2.09x | 1.41x | 1.18x | 0.98x |
| EV / EBITDA | 108x | 21.9x | -44.7x | -7.66x | -62.8x | 14.1x | 14.5x | 11.4x |
| EV / EBIT | 157x | 24.5x | -35.4x | -7.44x | -28.6x | 19.5x | 20.9x | 15x |
| EV / FCF | -21.8x | -5.67x | -9.17x | 52.3x | -27x | -66.5x | -154x | 53x |
| FCF Yield | -4.59% | -17.7% | -10.9% | 1.91% | -3.71% | -1.5% | -0.65% | 1.89% |
| Dividend per Share 3 | 50 | 500 | 500 | - | - | - | - | 50 |
| Rate of return | 0.02% | 0.29% | 0.25% | - | - | - | - | 0.07% |
| EPS 3 | -4,198 | 6,499 | -5,813 | -11,266 | -15,508 | 1,017 | 2,292 | 3,647 |
| Distribution rate | -1.19% | 7.69% | -8.6% | - | - | - | - | 1.37% |
| Net sales 1 | 970.8 | 3,884 | 4,644 | 1,907 | 2,155 | 3,191 | 3,889 | 4,687 |
| EBITDA 1 | 64.72 | 297.4 | -175.8 | -495.3 | -71.55 | 320 | 314.2 | 401.9 |
| EBIT 1 | 44.25 | 266.2 | -222.3 | -510.2 | -156.8 | 231.5 | 218.6 | 304 |
| Net income 1 | -113.1 | 270.1 | -194.3 | -364.7 | -524.1 | 20.05 | 107.3 | 183.5 |
| Net Debt 1 | 51.92 | 750.9 | 1,022 | 1,078 | 925.8 | 1,618 | 1,678 | 1,682 |
| Reference price 3 | 222,400.00 | 173,500.00 | 204,000.00 | 81,000.00 | 95,200.00 | 67,000.00 | 67,000.00 | 67,000.00 |
| Nbr of stocks (in thousands) | 31,072 | 33,280 | 33,509 | 33,559 | 37,471 | 39,445 | - | - |
| Announcement Date | 2/8/22 | 1/30/23 | 1/26/24 | 1/21/25 | 2/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 65.9x | 1.34x | 13.32x | -.--% | 1.85B | |
| 27.14x | 4.27x | 13.77x | 2.12% | 126B | |
| 33.74x | 1.19x | 7.35x | 6.85% | 39.62B | |
| 13.22x | 3.99x | 27.52x | 2.99% | 35.43B | |
| 12.99x | 1.25x | 7.09x | 2.35% | 35.44B | |
| 10.79x | 3.17x | 7.85x | 4.1% | 25.68B | |
| 6.5x | 0.85x | 5.64x | 4.56% | 19.51B | |
| 16.44x | - | - | - | 18.51B | |
| 10.5x | 0.91x | 8.05x | 3.34% | 17.61B | |
| 17.62x | 0.77x | 6.16x | 1.24% | 17.71B | |
| Average | 21.48x | 1.97x | 10.75x | 3.06% | 33.72B | |
| Weighted average by Cap. | 20.78x | 2.82x | 12.04x | 3.15% |
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
- A066970 Stock
- Valuation L&F Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
