Valuation S-1 Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-16			5-day change	1st Jan Change
72,100.00 ^KRW	+1.26%		+0.42%	-

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	2,437,718	-	-
Change	-	-19.76%	1.18%	-1.33%	21.79%	0%	-	-
Enterprise Value (EV) ¹	1,958	1,624	1,342	1,227	1,574	1,526	1,423	1,274
Change	-	-17.03%	-17.37%	-8.56%	28.26%	-3.08%	-6.76%	-10.43%
P/E	19.4x	13.3x	10.7x	11.3x	13.7x	16.2x	12.7x	12.1x
PBR	1.73x	1.32x	1.27x	1.21x	1.39x	1.46x	1.39x	1.28x
PEG	-	0.8x	0.4x	-1.68x	13.26x	-1x	0.5x	2.19x
Capitalization / Revenue	1.08x	0.81x	0.77x	0.71x	0.84x	0.82x	0.77x	0.75x
EV / Revenue	0.85x	0.66x	0.51x	0.44x	0.54x	0.52x	0.45x	0.39x
EV / EBITDA	5.61x	4.33x	3.47x	3.21x	3.85x	4.08x	3.27x	2.83x
EV / EBIT	10.9x	7.96x	6.31x	5.87x	6.71x	7.64x	5.44x	4.72x
EV / FCF	11x	11.6x	6.3x	5.56x	8.82x	8.06x	5.63x	4.84x
FCF Yield	9.07%	8.65%	15.9%	18%	11.3%	12.4%	17.8%	20.6%
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%	4.42%	4.62%	4.72%
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	72,100.00	72,100.00	72,100.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
S-1 CORPORATION	15.98x	0.51x	4x	4.47%	1.62B
ALLEGION PLC	16.76x	2.99x	11.99x	1.64%	11.67B
RESIDEO TECHNOLOGIES, INC.	20.65x	0.99x	8.55x	-	5.37B
ADT INC.	8.26x	2.37x	4.56x	3.25%	4.91B
DORMAKABA HOLDING AG	22.51x	0.91x	5.66x	1.79%	2.83B
TAIWAN SECOM CO., LTD.	13.74x	-	-	-	1.48B
ARLO TECHNOLOGIES, INC.	46.27x	-	-	-	1.39B
NAPCO SECURITY TECHNOLOGIES, INC.	27.6x	-	-	-	1.27B
JADE BIRD FIRE CO., LTD.	21.84x	-	-	-	1.27B
ITURAN LOCATION AND CONTROL LTD.	15.96x	-	-	-	1.11B
Average	20.96x	1.55x	6.95x	2.79%	3.29B
Weighted average by Cap.	18.28x	2.09x	8.74x	2.25%