Company Valuation: Nexen Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 254,902 247,803 220,791 216,008 231,951 308,958
Change - -2.79% -10.9% -2.17% 7.38% 33.2%
Enterprise Value (EV) 1 1,215,072 1,178,535 1,565,490 1,607,603 1,513,419 1,527,282
Change - -3.01% 32.83% 2.69% -5.86% 0.92%
P/E 25.5x 9.33x 13.8x 5.35x 2.79x 3.49x
PBR 0.25x 0.23x 0.2x 0.18x 0.19x 0.21x
PEG - 0x -0.4x 0x 0x 0.59x
Capitalization / Revenue 0.13x 0.1x 0.07x 0.07x 0.07x 0.09x
EV / Revenue 0.62x 0.49x 0.52x 0.53x 0.47x 0.43x
EV / EBITDA 4.54x 4.95x 8.47x 3.74x 3.31x 2.96x
EV / EBIT 19.5x 35.1x -69x 7.28x 7.24x 7.48x
EV / FCF 19.3x 19.1x -4.37x -27.8x -129x 19.4x
FCF Yield 5.19% 5.23% -22.9% -3.6% -0.78% 5.15%
Dividend per Share 2 85 100 110 125 135 -
Rate of return 1.84% 2.19% 2.68% 3% 2.95% -
EPS 2 181.8 488.6 297.6 778.3 1,637 1,734
Distribution rate 46.8% 20.5% 37% 16.1% 8.25% -
Net sales 1 1,968,536 2,403,881 3,003,950 3,036,062 3,214,304 3,586,518
EBITDA 1 267,702 238,065 184,757 429,706 457,751 516,450
EBIT 1 62,332 33,585 -22,698 220,858 209,036 204,180
Net income 1 10,884 28,841 17,469 41,636 85,907 91,194
Net Debt 1 960,169 930,731 1,344,699 1,391,595 1,281,468 1,218,324
Reference price 2 4,630.00 4,560.00 4,105.00 4,165.00 4,570.00 6,060.00
Nbr of stocks (in thousands) 56,122 55,262 54,482 52,910 51,867 51,867
Announcement Date 3/22/21 3/21/22 3/21/23 3/18/24 3/18/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 197M
14.81x1.26x5.5x3.77% 8.49B
23.55x1.87x12x0.18% 5.82B
6x0.52x3.12x4.24% 5.69B
28.04x3.52x16.04x0.83% 4.47B
20.53x1.14x6.96x3.9% 3.31B
16.81x0.95x7.39x1.42% 2.92B
12.31x0.93x6.85x2.77% 2.3B
8.96x - - 5.37% 2.08B
22.74x1.2x9.34x0.95% 1.63B
Average 17.08x 1.42x 8.40x 2.6% 3.69B
Weighted average by Cap. 16.98x 1.47x 8.13x 2.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. A005720 Stock
  4. Valuation Nexen Corporation