Valuation LS Corp.

Stocks

End-of-day quote Korea S.E. 2026-08-12			5-day change	1st Jan Change
337,000.00 ^KRW	+4.50%		+2.43%	+68.58%

08-04	LS Corp Says Investment in South Korea Rare-Earth Permanent Magnet Plant Not Finalized	MT
07-22	LS Global Inc. announced that it has received KRW 3 billion in funding from LS Corp.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,502,199	1,913,867	2,559,144	2,578,873	5,466,773	9,216,120	-	-
Change	-	27.4%	33.72%	0.77%	111.98%	68.58%	-	-
Enterprise Value (EV) ¹	4,976	7,370	8,315	9,237	13,372	16,656	16,497	16,159
Change	-	48.11%	12.82%	11.09%	44.77%	24.56%	-0.95%	-2.05%
P/E	5.38x	4.31x	5.78x	10.9x	20.3x	17.8x	14.6x	12.1x
PBR	0.42x	0.49x	0.54x	0.56x	1.09x	1.95x	1.75x	1.57x
PEG	-	0.1x	-19.47x	-0.2x	1.5x	0.2x	0.7x	0.6x
Capitalization / Revenue	0.11x	0.11x	0.1x	0.09x	0.17x	0.24x	0.23x	0.21x
EV / Revenue	0.38x	0.42x	0.34x	0.34x	0.42x	0.43x	0.4x	0.37x
EV / EBITDA	5.47x	7.3x	6.37x	5.94x	8.53x	7.57x	6.77x	5.75x
EV / EBIT	8.24x	11.4x	9.24x	8.6x	12.7x	10.1x	8.93x	7.45x
EV / FCF	-11.4x	-444x	-35.9x	-327x	-14.2x	118x	37.6x	19.4x
FCF Yield	-8.77%	-0.23%	-2.79%	-0.31%	-7.04%	0.85%	2.66%	5.15%
Dividend per Share ³	1,450	1,450	1,550	1,600	1,650	2,554	2,593	2,629
Rate of return	2.68%	2.08%	1.66%	1.7%	0.83%	0.76%	0.77%	0.78%
EPS ³	10,056	16,165	16,117	8,677	9,857	18,942	23,151	27,768
Distribution rate	14.4%	8.97%	9.62%	18.4%	16.7%	13.5%	11.2%	9.47%
Net sales ¹	13,096	17,493	24,516	27,545	31,825	38,803	40,920	43,464
EBITDA ¹	909	1,009	1,305	1,554	1,568	2,199	2,438	2,811
EBIT ¹	604	645.3	899.9	1,074	1,056	1,650	1,847	2,168
Net income ¹	277.8	524.6	541.7	238.4	269.9	575.8	715.9	862.3
Net Debt ¹	3,474	5,456	5,756	6,658	7,905	7,440	7,281	6,943
Reference price ³	54,100.00	69,700.00	93,200.00	94,300.00	199,900.00	337,000.00	337,000.00	337,000.00
Nbr of stocks (in thousands)	27,767	27,459	27,459	27,348	27,348	27,348	-	-
Announcement Date	2/14/22	2/14/23	2/5/24	2/5/25	2/2/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LS CORP.	17.03x	0.42x	7.39x	0.79%	6.24B
PRYSMIAN S.P.A.	27.37x	1.77x	13.81x	0.79%	43.01B
JIANGSU ETERN COMPANY LIMITED	42.92x	6.09x	32.58x	-	8.12B
NEXANS	19.51x	1x	8.36x	2.25%	7B
KEI INDUSTRIES LIMITED	60.49x	4.46x	43.23x	0.1%	5.66B
CENERGY HOLDINGS S.A.	17.79x	2.12x	12.06x	1.67%	5.36B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	19.34x	2.2x	12.56x	1.65%	4.73B
RIYADH CABLES GROUP COMPANY	14.21x	1.63x	12.57x	2.93%	4.33B
Average	27.33x	2.46x	17.82x	1.46%	10.56B
Weighted average by Cap.	27.94x	2.24x	16.42x	1.11%