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 13,881,679 - -
Change - -4.69% 8.41% -17.08% 12.09% 11.94% - -
Enterprise Value (EV) 1 10,794 10,183 11,218 8,946 9,463 10,696 9,709 7,881
Change - -5.65% 10.16% -20.25% 5.78% 13.03% -9.22% -18.83%
P/E 5.22x 6.29x 10.7x 19.4x 16.9x 10.7x 9.55x 8.5x
PBR 0.61x 0.48x 0.51x 0.4x 0.43x 0.47x 0.45x 0.43x
PEG - -0.3x -0.3x -0.4x 0.6x 0.1x 0.8x 0.7x
Capitalization / Revenue 1.88x 1.71x 1.79x 1.54x 1.71x 1.67x 1.51x 1.4x
EV / Revenue 1.57x 1.42x 1.51x 1.24x 1.3x 1.29x 1.05x 0.79x
EV / EBITDA 4.1x 4.8x 6.31x 7.71x 8.28x 5.66x 4.32x 3.09x
EV / EBIT 4.39x 5.25x 7.06x 9.11x 10.4x 6.36x 4.62x 3.24x
EV / FCF 15.7x 21.2x 14.5x 7.1x 11x 9.4x 5.23x 4.18x
FCF Yield 6.36% 4.72% 6.88% 14.1% 9.13% 10.6% 19.1% 23.9%
Dividend per Share 3 2,800 - 3,100 3,000 3,100 3,432 3,396 3,447
Rate of return 3.46% - 3.61% 4.17% 3.84% 3.79% 3.75% 3.8%
EPS 3 15,504 12,422 8,032 3,712 4,780 8,489 9,483 10,655
Distribution rate 18.1% - 38.6% 80.8% 64.9% 40.4% 35.8% 32.4%
Net sales 1 6,859 7,186 7,445 7,190 7,253 8,293 9,204 9,945
EBITDA 1 2,636 2,120 1,777 1,161 1,143 1,891 2,250 2,547
EBIT 1 2,460 1,941 1,589 981.5 912.2 1,681 2,101 2,433
Net income 1 2,565 1,980 1,414 588.7 737.2 1,301 1,530 1,644
Net Debt 1 -2,119 -2,124 -2,125 -2,118 -2,938 -3,186 -4,172 -6,000
Reference price 3 80,900.00 78,100.00 85,900.00 72,000.00 80,700.00 90,600.00 90,600.00 90,600.00
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.($)
10.67x1.29x5.66x3.79% 10.18B
24.51x3.97x13.82x2.76% 232B
20.45x4.35x10.68x0.81% 176B
17.79x2.02x10.4x2.66% 154B
-109.61x15.02x82.57x-.--% 97.24B
-463.54x32.25x130.23x-.--% 96.32B
16.29x2.94x11.33x4.94% 96.17B
23.21x6.04x14.83x2.41% 70.12B
15.51x2.25x9.59x4.97% 50.9B
19.62x2.52x12.08x4.41% 41.46B
Average -42.51x 7.27x 30.12x 2.67% 102.37B
Weighted average by Cap. -37.50x 7.33x 29.72x 2.26%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LG Corp.

Historical PBR trend

Valuation ratios - PBR - LG Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LG Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LG Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - LG Corp.