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 14,761,905 - -
Change - -4.69% 8.41% -17.08% 12.09% 19.03% - -
Enterprise Value (EV) 1 10,794 10,183 11,218 8,946 9,463 11,272 10,738 8,908
Change - -5.65% 10.16% -20.25% 5.78% 19.11% -4.74% -17.04%
P/E 5.22x 6.29x 10.7x 19.4x 16.9x 10.9x 9.19x 9.17x
PBR 0.61x 0.48x 0.51x 0.4x 0.43x 0.51x 0.49x 0.46x
PEG - -0.3x -0.3x -0.4x 0.6x 0.1x 0.5x 31.56x
Capitalization / Revenue 1.88x 1.71x 1.79x 1.54x 1.71x 1.77x 1.58x 1.47x
EV / Revenue 1.57x 1.42x 1.51x 1.24x 1.3x 1.35x 1.15x 0.88x
EV / EBITDA 4.1x 4.8x 6.31x 7.71x 8.28x 5.45x 4.44x 3.38x
EV / EBIT 4.39x 5.25x 7.06x 9.11x 10.4x 6.37x 4.74x 3.5x
EV / FCF 15.7x 21.2x 14.5x 7.1x 11x 7.41x 5.72x 4.39x
FCF Yield 6.36% 4.72% 6.88% 14.1% 9.13% 13.5% 17.5% 22.8%
Dividend per Share 3 2,800 - 3,100 3,000 3,100 3,242 3,343 3,439
Rate of return 3.46% - 3.61% 4.17% 3.84% 3.36% 3.47% 3.57%
EPS 3 15,504 12,422 8,032 3,712 4,780 8,818 10,484 10,514
Distribution rate 18.1% - 38.6% 80.8% 64.9% 36.8% 31.9% 32.7%
Net sales 1 6,859 7,186 7,445 7,190 7,253 8,359 9,368 10,066
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 1,770 2,266 2,543
Net income 1 2,565 1,980 1,414 588.7 737.2 1,407 1,696 1,742
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 96,400.00 96,400.00 96,400.00
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.93x1.35x5.45x3.36% 10.33B
22x3.58x12.52x3.05% 209B
12.09x1.33x7x3.97% 99.92B
-104.41x16.55x95.82x-.--% 103B
15.77x2.89x10.9x5.21% 92.16B
21.01x5.48x13.46x2.73% 62.81B
15.13x2.21x9.37x5.16% 49B
22.02x1.8x11.45x1.33% 42.45B
18.43x2.37x11.35x4.69% 38.34B
22.32x1.66x10.47x0.85% 41.61B
Average 5.53x 3.92x 18.78x 3.04% 74.89B
Weighted average by Cap. 1.62x 4.75x 22.62x 3%

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