|
End-of-day quote
Korea S.E.
2026-09-11
|
5-day change | 1st Jan Change | ||
| 119,300.00 KRW | -0.67% |
|
-5.54% | +12.87% |
| 09-11 | Orion's Net Sales Hit KRW301 Billion in August | MT |
| 08-18 | ORION Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: ORION Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,091,230 | 5,059,685 | 4,589,292 | 4,047,748 | 4,178,193 | 4,715,784 | - | - |
| Change | - | 23.67% | -9.3% | -11.8% | 3.22% | 12.87% | - | - |
| Enterprise Value (EV) 1 | 3,622 | 4,158 | 3,522 | 3,030 | 3,415 | 3,224 | 3,014 | 2,627 |
| Change | - | 14.82% | -15.31% | -13.96% | 12.72% | -5.6% | -6.53% | -12.83% |
| P/E | 15.9x | 12.9x | 12.2x | 7.72x | 10.9x | 9.74x | 8.92x | 8.3x |
| PBR | 1.85x | 1.98x | 1.47x | 1.17x | 1.1x | 1.14x | 1.04x | 0.96x |
| PEG | - | 0.2x | -3x | 0.2x | -0.4x | 0.4x | 0.96x | 1.12x |
| Capitalization / Revenue | 1.73x | 1.76x | 1.58x | 1.3x | 1.25x | 1.24x | 1.18x | 1.11x |
| EV / Revenue | 1.53x | 1.45x | 1.21x | 0.98x | 1.02x | 0.85x | 0.75x | 0.62x |
| EV / EBITDA | 7.08x | 6.62x | 5.42x | 4.3x | 4.72x | 3.95x | 3.38x | 2.81x |
| EV / EBIT | 9.71x | 8.91x | 7.15x | 5.57x | 6.12x | 4.97x | 4.29x | 3.47x |
| EV / FCF | 13.8x | 9.13x | 13x | 5.55x | 8.23x | 9.19x | 6.88x | 5.09x |
| FCF Yield | 7.25% | 10.9% | 7.68% | 18% | 12.1% | 10.9% | 14.5% | 19.7% |
| Dividend per Share 3 | 750 | 950 | 1,250 | - | 3,500 | 3,990 | 4,211 | 4,701 |
| Rate of return | 0.72% | 0.74% | 1.08% | - | 3.31% | 3.34% | 3.53% | 3.94% |
| EPS 3 | 6,519 | 9,931 | 9,527 | 13,271 | 9,682 | 12,246 | 13,382 | 14,371 |
| Distribution rate | 11.5% | 9.57% | 13.1% | - | 36.1% | 32.6% | 31.5% | 32.7% |
| Net sales 1 | 2,359 | 2,873 | 2,912 | 3,104 | 3,332 | 3,789 | 4,005 | 4,253 |
| EBITDA 1 | 511.5 | 628.1 | 649.4 | 704 | 722.9 | 817.1 | 891.5 | 933.5 |
| EBIT 1 | 372.9 | 466.7 | 492.3 | 543.6 | 558.2 | 648.3 | 702.5 | 756.6 |
| Net income 1 | 255.6 | 398.5 | 346.1 | 533.2 | 390.6 | 479.2 | 525.9 | 564 |
| Net Debt 1 | -469.7 | -901.5 | -1,068 | -1,018 | -762.9 | -1,492 | -1,702 | -2,089 |
| Reference price 3 | 103,500.00 | 128,000.00 | 116,100.00 | 102,400.00 | 105,700.00 | 119,300.00 | 119,300.00 | 119,300.00 |
| Nbr of stocks (in thousands) | 39,529 | 39,529 | 39,529 | 39,529 | 39,529 | 39,529 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 2/21/24 | 2/11/25 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.81x | 0.86x | 3.98x | 3.32% | 3.53B | |
| 20.47x | 2.8x | 13.94x | 4.04% | 246B | |
| 19.89x | 2.5x | 14.89x | 3.29% | 79.73B | |
| 16.42x | 1.72x | 9.72x | 3.81% | 46.2B | |
| 16.09x | 0.57x | 10.23x | 2.4% | 41.89B | |
| 21.11x | 3.2x | 13.01x | 3.31% | 35.03B | |
| 34.51x | 3x | 17.4x | 1.07% | 31.2B | |
| -8.6x | 1.86x | 9.27x | 6.58% | 28.92B | |
| 64.67x | 9.92x | 41.15x | 1.18% | 28.16B | |
| 12.7x | 0.4x | 9.14x | 2.31% | 23.94B | |
| Average | 20.71x | 2.68x | 14.27x | 3.13% | 56.5B | |
| Weighted average by Cap. | 20.87x | 2.73x | 14.44x | 3.49% |
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
- A271560 Stock
- Valuation ORION Corp.
Select your edition
All financial news and data tailored to specific country editions
