|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76,700.00 KRW | +1.19% |
|
+6.09% | +6.38% |
| 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 |
Company Valuation: S-1 Corporation
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 | 2,593,245 | - | - |
| Change | - | -19.76% | 1.18% | -1.33% | 21.79% | 6.38% | - | - |
| Enterprise Value (EV) 1 | 1,958 | 1,624 | 1,342 | 1,227 | 1,574 | 1,664 | 1,548 | 1,449 |
| Change | - | -17.03% | -17.37% | -8.56% | 28.26% | 5.73% | -6.97% | -6.45% |
| P/E | 19.4x | 13.3x | 10.7x | 11.3x | 13.7x | 17x | 13.9x | 13.3x |
| PBR | 1.73x | 1.32x | 1.27x | 1.21x | 1.39x | 1.54x | 1.48x | 1.4x |
| PEG | - | 0.8x | 0.4x | -1.68x | 13.26x | -1.2x | 0.6x | 2.9x |
| Capitalization / Revenue | 1.08x | 0.81x | 0.77x | 0.71x | 0.84x | 0.88x | 0.83x | 0.79x |
| EV / Revenue | 0.85x | 0.66x | 0.51x | 0.44x | 0.54x | 0.56x | 0.49x | 0.44x |
| EV / EBITDA | 5.61x | 4.33x | 3.47x | 3.21x | 3.85x | 4.34x | 3.57x | 3.2x |
| EV / EBIT | 10.9x | 7.96x | 6.31x | 5.87x | 6.71x | 8.12x | 6.01x | 5.43x |
| EV / FCF | 11x | 11.6x | 6.3x | 5.56x | 8.82x | 9.85x | 6.18x | 5.85x |
| FCF Yield | 9.07% | 8.65% | 15.9% | 18% | 11.3% | 10.2% | 16.2% | 17.1% |
| Dividend per Share 3 | 2,500 | 2,500 | 2,700 | - | 3,200 | 3,233 | 3,329 | 3,367 |
| Rate of return | 3.38% | 4.22% | 4.5% | - | 4.44% | 4.22% | 4.34% | 4.39% |
| EPS 3 | 3,815 | 4,467 | 5,604 | 5,227 | 5,281 | 4,519 | 5,517 | 5,770 |
| Distribution rate | 65.5% | 56% | 48.2% | - | 60.6% | 71.6% | 60.3% | 58.4% |
| Net sales 1 | 2,312 | 2,468 | 2,621 | 2,805 | 2,889 | 2,949 | 3,131 | 3,266 |
| EBITDA 1 | 348.7 | 375.3 | 387.2 | 382 | 408.5 | 383.1 | 433.8 | 452.2 |
| EBIT 1 | 179.7 | 204.1 | 212.6 | 209.2 | 234.6 | 205.1 | 257.5 | 266.6 |
| Net income 1 | 129 | 151 | 189.5 | 176.7 | 178.6 | 166.6 | 203.1 | 209.3 |
| Net Debt 1 | -540.7 | -380.5 | -686.3 | -774.1 | -863.4 | -928.8 | -1,045 | -1,145 |
| Reference price 3 | 73,900.00 | 59,300.00 | 60,000.00 | 59,200.00 | 72,100.00 | 76,700.00 | 76,700.00 | 76,700.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.97x | 0.56x | 4.34x | 4.22% | 1.84B | |
| 20.58x | 3.58x | 14.32x | 1.32% | 14.32B | |
| 14.77x | 0.74x | 6.44x | - | 3.67B | |
| 24.89x | 1x | 6.19x | 1.62% | 3.11B | |
| 79.62x | - | - | - | 1.59B | |
| 30.63x | - | - | - | 1.42B | |
| 21.95x | - | - | - | 1.29B | |
| 31.93x | 1.44x | 13.21x | 0.45% | 1.22B | |
| Average | 30.17x | 1.46x | 8.90x | 1.9% | 3.56B | |
| Weighted average by Cap. | 24.41x | 2.48x | 11.26x | 1.58% |
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
- A012750 Stock
- Valuation S-1 Corporation
Select your edition
All financial news and data tailored to specific country editions
