Company Valuation: LG Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,913,132 12,307,635 13,343,001 11,063,786 12,401,439 14,551,741 - -
Change - -4.69% 8.41% -17.08% 12.09% 17.34% - -
Enterprise Value (EV) 1 10,794 10,183 11,218 8,946 9,463 11,062 10,528 8,698
Change - -5.65% 10.16% -20.25% 5.78% 16.89% -4.83% -17.38%
P/E 5.22x 6.29x 10.7x 19.4x 16.9x 10.6x 9.16x 9.36x
PBR 0.61x 0.48x 0.51x 0.4x 0.43x 0.5x 0.49x 0.47x
PEG - -0.3x -0.3x -0.4x 0.6x 0.1x 0.6x -4.34x
Capitalization / Revenue 1.88x 1.71x 1.79x 1.54x 1.71x 1.74x 1.56x 1.45x
EV / Revenue 1.57x 1.42x 1.51x 1.24x 1.3x 1.32x 1.13x 0.87x
EV / EBITDA 4.1x 4.8x 6.31x 7.71x 8.28x 5.35x 4.35x 3.3x
EV / EBIT 4.39x 5.25x 7.06x 9.11x 10.4x 6.2x 4.73x 3.53x
EV / FCF 15.7x 21.2x 14.5x 7.1x 11x 7.27x 5.6x 4.29x
FCF Yield 6.36% 4.72% 6.88% 14.1% 9.13% 13.7% 17.8% 23.3%
Dividend per Share 3 2,800 - 3,100 3,000 - 3,242 3,343 3,496
Rate of return 3.46% - 3.61% 4.17% - 3.41% 3.52% 3.68%
EPS 3 15,504 12,422 8,032 3,712 4,780 8,975 10,374 10,151
Distribution rate 18.1% - 38.6% 80.8% - 36.1% 32.2% 34.4%
Net sales 1 6,859 7,186 7,445 7,190 7,253 8,384 9,342 10,023
EBITDA 1 2,636 2,120 1,777 1,161 1,143 2,068 2,421 2,638
EBIT 1 2,460 1,941 1,589 981.5 912.2 1,783 2,224 2,465
Net income 1 2,565 1,980 1,414 588.7 737.2 1,432 1,682 1,703
Net Debt 1 -2,119 -2,124 -2,125 -2,118 -2,938 -3,490 -4,024 -5,854
Reference price 3 80,900.00 78,100.00 85,900.00 72,000.00 80,700.00 95,000.00 95,000.00 95,000.00
Nbr of stocks (in thousands) 160,262 158,298 156,215 154,203 154,203 154,203 - -
Announcement Date 2/10/22 2/9/23 1/18/24 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.($)
21.83x3.49x12.38x3.17% 200B
-94.18x14.89x86.21x-.--% 93.2B
10.67x1.17x6.15x4.52% 87.86B
14.71x2.68x10.13x5.59% 85.25B
19.53x5.14x12.69x2.89% 59.17B
14.24x2.08x8.72x5.47% 46.1B
20.09x1.49x9.43x0.98% 35.57B
18.84x1.52x9.54x1.58% 35.24B
16.4x2.11x9.79x5.27% 33.83B
Average 4.68x 3.84x 18.34x 3.27% 75.12B
Weighted average by Cap. 2.25x 4.43x 20.81x 3.25%

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