Company Valuation: Poongsan Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 872,592 919,125 1,070,720 1,364,348 2,908,971 2,163,291 - -
Change - 5.33% 16.49% 27.42% 113.21% -25.63% - -
Enterprise Value (EV) 1 1,683 1,755 1,359 1,843 3,736 3,104 2,892 2,898
Change - 4.26% -22.54% 35.58% 102.73% -16.91% -6.84% 0.2%
P/E 3.59x 5.04x 6.84x 5.78x 19.8x 7.69x 8.9x 7.63x
PBR 0.6x 0.5x 0.54x 0.62x 1.27x 0.89x 0.83x 0.76x
PEG - -0.2x -0.5x 0.1x -0.5x 0.1x -0.7x 0.5x
Capitalization / Revenue 0.25x 0.21x 0.26x 0.3x 0.58x 0.35x 0.35x 0.35x
EV / Revenue 0.48x 0.4x 0.33x 0.4x 0.74x 0.51x 0.47x 0.46x
EV / EBITDA 4.09x 5.2x 4.58x 4.33x 9.64x 6.18x 6.26x 5.59x
EV / EBIT 5.36x 7.23x 5.91x 5.69x 12.6x 7.64x 8.19x 7.12x
EV / FCF -15.2x 88.7x 2.43x -11.8x -10.6x -23.9x 10.8x 9.64x
FCF Yield -6.56% 1.13% 41.2% -8.47% -9.45% -4.19% 9.28% 10.4%
Dividend per Share 3 1,000 1,000 1,200 1,200 1,700 2,700 2,262 2,117
Rate of return 3.21% 2.97% 3.06% 2.4% 1.6% 3.41% 2.86% 2.67%
EPS 3 8,686 6,678 5,727 8,642 5,388 10,302 8,898 10,384
Distribution rate 11.5% 15% 21% 13.9% 31.6% 26.2% 25.4% 20.4%
Net sales 1 3,509 4,373 4,125 4,554 5,049 6,143 6,206 6,268
EBITDA 1 411.8 337.5 296.8 425.1 387.7 502.3 461.8 518.4
EBIT 1 314.1 242.8 230.1 323.8 297.4 406.4 353.1 406.7
Net income 1 231.7 182.9 158.9 236 147.2 294 249.4 290.8
Net Debt 1 810.5 835.6 288.5 478.5 827.1 941.1 728.8 734.6
Reference price 3 31,150.00 33,650.00 39,200.00 49,950.00 106,500.00 79,200.00 79,200.00 79,200.00
Nbr of stocks (in thousands) 28,013 27,314 27,314 27,314 27,314 27,314 - -
Announcement Date 2/8/22 2/8/23 2/7/24 2/5/25 2/4/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.69x0.51x6.18x3.41% 1.56B
25.36x9.77x15.02x2% 164B
23.28x3.48x8.34x0.86% 99.21B
11.71x1.49x5.67x2.92% 54.97B
42.87x - - 0.45% 22.39B
19.66x3.78x12.29x0.99% 21.36B
8.53x0.28x8.38x4.75% 19.83B
20.11x1.17x10.08x2.18% 16.8B
11.3x1.58x10.94x2.87% 16.26B
Average 18.94x 2.76x 9.61x 2.27% 46.31B
Weighted average by Cap. 22.09x 5.49x 11.14x 1.89%

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

  1. Stock Market
  2. Stocks
  3. A103140 Stock
  4. Valuation Poongsan Corporation