|
End-of-day quote
Korea S.E.
2026-08-13
|
5-day change | 1st Jan Change | ||
| 243,500.00 KRW | -1.22% |
|
+1.67% | +20.84% |
| 08-12 | Nomura Adjusts NC's Price Target to KRW340,000 From KRW310,000, Keeps at Buy | MT |
| 08-11 | Chip Stock Gains Push South Korean Shares Higher; NC Corporation Adds 5% | MT |
Company Valuation: NC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,200,409 | 9,097,733 | 4,883,939 | 3,620,623 | 3,907,630 | 4,722,057 | - | - |
| Change | - | -31.08% | -46.32% | -25.87% | 7.93% | 20.84% | - | - |
| Enterprise Value (EV) 1 | 11,912 | 7,290 | 3,408 | 2,561 | 3,270 | 3,243 | 2,982 | 2,611 |
| Change | - | -38.8% | -53.25% | -24.85% | 27.65% | -0.8% | -8.07% | -12.42% |
| P/E | 33.3x | 20.9x | 23x | 38.7x | 11.3x | 11x | 10.7x | 10.1x |
| PBR | 4.2x | 2.85x | 1.5x | 1.22x | 1.16x | 1.34x | 1.2x | 1.08x |
| PEG | - | 1.9x | -0.4x | -0.7x | 0x | 0.5x | 4.2x | 1.6x |
| Capitalization / Revenue | 5.74x | 3.54x | 2.74x | 2.29x | 2.59x | 1.7x | 1.56x | 1.45x |
| EV / Revenue | 5.18x | 2.83x | 1.91x | 1.62x | 2.17x | 1.17x | 0.98x | 0.8x |
| EV / EBITDA | 25.4x | 11x | 13.7x | -66,701x | 29.3x | 5.27x | 4.56x | 3.74x |
| EV / EBIT | 31.7x | 13x | 24.8x | -23.5x | 203x | 6.36x | 5.39x | 4.35x |
| EV / FCF | 114x | 15x | 151x | 112x | 55.9x | 7.56x | 6.57x | 4.96x |
| FCF Yield | 0.88% | 6.67% | 0.66% | 0.89% | 1.79% | 13.2% | 15.2% | 20.2% |
| Dividend per Share 3 | 5,860 | 5,860 | 3,130 | 1,460 | 1,150 | 2,423 | 4,344 | 5,746 |
| Rate of return | 0.91% | 1.31% | 1.3% | 0.8% | 0.57% | 1% | 1.78% | 2.36% |
| EPS 3 | 19,318 | 21,456 | 10,446 | 4,728 | 17,876 | 22,188 | 22,753 | 24,189 |
| Distribution rate | 30.3% | 27.3% | 30% | 30.9% | 6.43% | 10.9% | 19.1% | 23.8% |
| Net sales 1 | 2,300 | 2,572 | 1,780 | 1,578 | 1,507 | 2,777 | 3,027 | 3,257 |
| EBITDA 1 | 468.9 | 664.9 | 249.2 | -0.0384 | 111.7 | 614.9 | 654.2 | 699.1 |
| EBIT 1 | 375.2 | 559 | 137.3 | -109.2 | 16.08 | 510.2 | 553.3 | 600.2 |
| Net income 1 | 396.9 | 452.3 | 212.1 | 94.22 | 346.7 | 457 | 472.7 | 499.4 |
| Net Debt 1 | -1,289 | -1,807 | -1,476 | -1,059 | -638.1 | -1,479 | -1,740 | -2,111 |
| Reference price 3 | 643,000.00 | 448,000.00 | 240,500.00 | 183,100.00 | 201,500.00 | 243,500.00 | 243,500.00 | 243,500.00 |
| Nbr of stocks (in thousands) | 20,529 | 20,307 | 20,307 | 19,774 | 19,393 | 19,392 | - | - |
| Announcement Date | 2/15/22 | 2/8/23 | 2/7/24 | 2/11/25 | 2/10/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.03x | 1.22x | 5.49x | 0.98% | 3.37B | |
| 13.42x | 2.92x | 7.58x | 2.63% | 78.53B | |
| 18.15x | 2.42x | 8.57x | 2.38% | 12.44B | |
| 12.44x | 1.54x | 4.56x | 0.96% | 7.27B | |
| 26.49x | 2.53x | 11.84x | 1.67% | 6.73B | |
| 13.8x | 2.37x | 10.89x | 5.9% | 6.42B | |
| 14.2x | 3.45x | 8.66x | 5.34% | 4.08B | |
| 15.19x | 2.38x | 11.39x | 5.7% | 3.51B | |
| 15.14x | 5.14x | 12.17x | 3.32% | 3.47B | |
| 9.92x | 1.88x | 5.8x | 0.92% | 2.61B | |
| Average | 14.98x | 2.58x | 8.70x | 2.98% | 12.84B | |
| Weighted average by Cap. | 14.51x | 2.74x | 8.07x | 2.74% |
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
- A036570 Stock
- Valuation NC Corporation
Select your edition
All financial news and data tailored to specific country editions
