Valuation S-1 Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-09			5-day change	1st Jan Change
82,000.00 ^KRW	+14.21%		+13.26%	+13.73%

06-23	Flashlight Capital Partners Sends Letter to the Board of S-1 Corporation	CI
06-03	When IPOs go wrong: SpaceX, AI firms face a delicate process	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,498,577	2,004,947	2,028,614	2,001,566	2,437,718	2,772,440	-	-
Change	-	-19.76%	1.18%	-1.33%	21.79%	13.73%	-	-
Enterprise Value (EV) ¹	1,958	1,624	1,342	1,227	1,574	1,860	1,757	1,609
Change	-	-17.03%	-17.37%	-8.56%	28.26%	18.18%	-5.54%	-8.45%
P/E	19.4x	13.3x	10.7x	11.3x	13.7x	18.4x	14.5x	13.7x
PBR	1.73x	1.32x	1.27x	1.21x	1.39x	1.66x	1.58x	1.46x
PEG	-	0.8x	0.4x	-1.68x	13.26x	-1.2x	0.5x	2.48x
Capitalization / Revenue	1.08x	0.81x	0.77x	0.71x	0.84x	0.94x	0.87x	0.85x
EV / Revenue	0.85x	0.66x	0.51x	0.44x	0.54x	0.63x	0.55x	0.49x
EV / EBITDA	5.61x	4.33x	3.47x	3.21x	3.85x	4.98x	4.03x	3.58x
EV / EBIT	10.9x	7.96x	6.31x	5.87x	6.71x	9.32x	6.72x	5.95x
EV / FCF	11x	11.6x	6.3x	5.56x	8.82x	9.82x	6.95x	6.12x
FCF Yield	9.07%	8.65%	15.9%	18%	11.3%	10.2%	14.4%	16.3%
Dividend per Share ³	2,500	2,500	2,700	-	3,200	3,186	3,329	3,400
Rate of return	3.38%	4.22%	4.5%	-	4.44%	3.89%	4.06%	4.15%
EPS ³	3,815	4,467	5,604	5,227	5,281	4,455	5,656	5,968
Distribution rate	65.5%	56%	48.2%	-	60.6%	71.5%	58.9%	57%
Net sales ¹	2,312	2,468	2,621	2,805	2,889	2,958	3,169	3,264
EBITDA ¹	348.7	375.3	387.2	382	408.5	373.5	435.7	449.5
EBIT ¹	179.7	204.1	212.6	209.2	234.6	199.6	261.5	270.2
Net income ¹	129	151	189.5	176.7	178.6	161.6	208.3	216.8
Net Debt ¹	-540.7	-380.5	-686.3	-774.1	-863.4	-912	-1,015	-1,164
Reference price ³	73,900.00	59,300.00	60,000.00	59,200.00	72,100.00	82,000.00	82,000.00	82,000.00
Nbr of stocks (in thousands)	33,810	33,810	33,810	33,810	33,810	33,810	-	-
Announcement Date	1/28/22	1/31/23	1/26/24	1/24/25	1/29/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
S-1 CORPORATION	16.12x	0.51x	4.06x	4.44%	1.61B
ALLEGION PLC	16.65x	2.97x	11.94x	1.65%	11.6B
ADT INC.	8.21x	2.44x	4.69x	3.27%	5.27B
RESIDEO TECHNOLOGIES, INC.	18.48x	0.91x	7.85x	-	4.81B
DORMAKABA HOLDING AG	21.9x	0.89x	5.52x	1.84%	2.74B
TAIWAN SECOM CO., LTD.	13.54x	-	-	-	1.46B
ARLO TECHNOLOGIES, INC.	46.13x	-	-	-	1.39B
NAPCO SECURITY TECHNOLOGIES, INC.	29.56x	-	-	-	1.36B
JADE BIRD FIRE CO., LTD.	22.27x	-	-	-	1.29B
EVOLV TECHNOLOGIES HOLDINGS, INC.	-30.25x	-	-	-	1.09B
Average	16.26x	1.54x	6.81x	2.8%	3.26B
Weighted average by Cap.	16.28x	2.11x	8.56x	2.29%