|
End-of-day quote
Korea S.E.
2026-10-23
|
5-day change | 1st Jan Change | ||
| 111,300.00 KRW | -1.15% |
|
+2.58% | +5.30% |
| 10-23 | Orion Expands Production Lines for Custard Cream Cakes Across Korea, Vietnam, India | MT |
| 10-13 | Orion's Net Sales Hit KRW315.7 Billion in September | MT |
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 | 4,398,737 | - | - |
| Change | - | 23.67% | -9.3% | -11.8% | 3.22% | 5.28% | - | - |
| Enterprise Value (EV) 1 | 3,622 | 4,158 | 3,522 | 3,030 | 3,415 | 2,917 | 2,714 | 2,360 |
| Change | - | 14.82% | -15.31% | -13.96% | 12.72% | -14.6% | -6.96% | -13.02% |
| P/E | 15.9x | 12.9x | 12.2x | 7.72x | 10.9x | 9.27x | 8.38x | 7.79x |
| PBR | 1.85x | 1.98x | 1.47x | 1.17x | 1.1x | 1.06x | 0.97x | 0.9x |
| PEG | - | 0.2x | -3x | 0.2x | -0.4x | 0.4x | 0.8x | 1.02x |
| Capitalization / Revenue | 1.73x | 1.76x | 1.58x | 1.3x | 1.25x | 1.17x | 1.1x | 1.04x |
| EV / Revenue | 1.53x | 1.45x | 1.21x | 0.98x | 1.02x | 0.77x | 0.68x | 0.56x |
| EV / EBITDA | 7.08x | 6.62x | 5.42x | 4.3x | 4.72x | 3.6x | 3.07x | 2.54x |
| EV / EBIT | 9.71x | 8.91x | 7.15x | 5.57x | 6.12x | 4.57x | 3.89x | 3.14x |
| EV / FCF | 13.8x | 9.13x | 13x | 5.55x | 8.23x | 7.6x | 6.12x | 4.86x |
| FCF Yield | 7.25% | 10.9% | 7.68% | 18% | 12.1% | 13.2% | 16.3% | 20.6% |
| Dividend per Share 3 | 750 | 950 | 1,250 | - | 3,500 | 3,989 | 4,239 | 4,701 |
| Rate of return | 0.72% | 0.74% | 1.08% | - | 3.31% | 3.58% | 3.81% | 4.22% |
| EPS 3 | 6,519 | 9,931 | 9,527 | 13,271 | 9,682 | 12,011 | 13,277 | 14,294 |
| Distribution rate | 11.5% | 9.57% | 13.1% | - | 36.1% | 33.2% | 31.9% | 32.9% |
| Net sales 1 | 2,359 | 2,873 | 2,912 | 3,104 | 3,332 | 3,771 | 3,994 | 4,232 |
| EBITDA 1 | 511.5 | 628.1 | 649.4 | 704 | 722.9 | 809.3 | 884.6 | 929.8 |
| EBIT 1 | 372.9 | 466.7 | 492.3 | 543.6 | 558.2 | 638.4 | 697.7 | 750.8 |
| Net income 1 | 255.6 | 398.5 | 346.1 | 533.2 | 390.6 | 472.6 | 523.1 | 563 |
| Net Debt 1 | -469.7 | -901.5 | -1,068 | -1,018 | -762.9 | -1,482 | -1,685 | -2,039 |
| Reference price 3 | 103,500.00 | 128,000.00 | 116,100.00 | 102,400.00 | 105,700.00 | 111,300.00 | 111,300.00 | 111,300.00 |
| Nbr of stocks (in thousands) | 39,529 | 39,529 | 39,529 | 39,529 | 39,529 | 39,521 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.27x | 0.77x | 3.6x | 3.58% | 3.32B | |
| 21.86x | 2.95x | 14.5x | 3.75% | 261B | |
| 19.85x | 2.54x | 15.12x | 3.22% | 81.43B | |
| 16.72x | 1.73x | 9.84x | 3.75% | 44.84B | |
| 14.82x | 0.53x | 9.51x | 2.6% | 38.62B | |
| 20.53x | 3.13x | 12.73x | 3.4% | 34.09B | |
| 34.67x | 3x | 17.5x | 1.07% | 30.83B | |
| -8.74x | 1.88x | 9.42x | 6.47% | 29.41B | |
| 26.06x | 5.42x | 17.27x | 3.22% | 29.7B | |
| 17.57x | 1.69x | 11.92x | 4.85% | 26.73B | |
| Average | 17.26x | 2.36x | 12.14x | 3.59% | 57.99B | |
| Weighted average by Cap. | 19.71x | 2.65x | 13.65x | 3.6% |
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
