Valuation S-1 Corporation

Stocks

End-of-day quote Korea S.E. 2026-10-14			5-day change	1st Jan Change
85,700.00 ^KRW	-1.49%		+2.27%	+18.86%

11:35pm	S-1 Corporation announces an Equity Buyback for 4,545,454 shares, representing 13.44% for KRW 449,999.95 million.	CI
10-13	S-1 Corporation authorizes a Buyback Plan.	CI

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	2,897,537	-	-
Change	-	-19.76%	1.18%	-1.33%	21.79%	18.86%	-	-
Enterprise Value (EV) ¹	1,958	1,624	1,342	1,227	1,574	1,969	1,853	1,753
Change	-	-17.03%	-17.37%	-8.56%	28.26%	25.05%	-5.89%	-5.39%
P/E	19.4x	13.3x	10.7x	11.3x	13.7x	19.1x	15.7x	15x
PBR	1.73x	1.32x	1.27x	1.21x	1.39x	1.72x	1.65x	1.58x
PEG	-	0.8x	0.4x	-1.68x	13.26x	-1.3x	0.7x	2.94x
Capitalization / Revenue	1.08x	0.81x	0.77x	0.71x	0.84x	0.99x	0.93x	0.89x
EV / Revenue	0.85x	0.66x	0.51x	0.44x	0.54x	0.67x	0.6x	0.54x
EV / EBITDA	5.61x	4.33x	3.47x	3.21x	3.85x	5.13x	4.28x	3.92x
EV / EBIT	10.9x	7.96x	6.31x	5.87x	6.71x	9.57x	7.3x	6.56x
EV / FCF	11x	11.6x	6.3x	5.56x	8.82x	10.1x	7.17x	6.79x
FCF Yield	9.07%	8.65%	15.9%	18%	11.3%	9.88%	13.9%	14.7%
Dividend per Share ³	2,500	2,500	2,700	-	3,200	3,200	3,300	3,350
Rate of return	3.38%	4.22%	4.5%	-	4.44%	3.73%	3.85%	3.91%
EPS ³	3,815	4,467	5,604	5,227	5,281	4,496	5,446	5,724
Distribution rate	65.5%	56%	48.2%	-	60.6%	71.2%	60.6%	58.5%
Net sales ¹	2,312	2,468	2,621	2,805	2,889	2,938	3,103	3,260
EBITDA ¹	348.7	375.3	387.2	382	408.5	383.4	432.7	447.5
EBIT ¹	179.7	204.1	212.6	209.2	234.6	205.7	254	267.1
Net income ¹	129	151	189.5	176.7	178.6	167.4	200.4	210.4
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	85,700.00	85,700.00	85,700.00
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

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	19.06x	0.67x	5.13x	3.73%	2.16B
CISCO SYSTEMS, INC.	27.68x	6.2x	16.06x	1.5%	448B
ARISTA NETWORKS, INC.	51.22x	18.22x	36.52x	-.--%	246B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.07x	0.65x	11.68x	2.82%	145B
ZHONGJI INNOLIGHT CO., LTD.	22.42x	7.03x	16.97x	0.55%	121B
LUMENTUM HOLDINGS INC.	41.62x	12.53x	27.63x	-.--%	81.19B
MOTOROLA SOLUTIONS, INC.	32.69x	6.38x	18.48x	1.07%	74.76B
CIENA CORPORATION	62x	8.02x	35.48x	-.--%	50.99B
NOKIA OYJ	40.33x	2.19x	14.11x	1.75%	54.1B
GARMIN LTD.	27.67x	6.31x	20.81x	1.48%	53.94B
Average	34.08x	6.82x	20.29x	1.29%	127.75B
Weighted average by Cap.	33.48x	8.28x	21.35x	1.1%