|
End-of-day quote
Korea S.E.
2026-10-23
|
5-day change | 1st Jan Change | ||
| 72,900.00 KRW | -3.83% |
|
-11.42% | +51.24% |
| 10-20 | S-Oil Secures KRW1.16 Trillion Sour Heavy Kerosene Supply Contract | MT |
| 10-02 | South Korean Refinery Stocks Rally on Higher Margin Expectations | DJ |
Company Valuation: S-Oil Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,858,659 | 9,596,265 | 8,024,776 | 6,315,759 | 9,529,356 | 15,185,741 | - | - |
| Change | - | -2.66% | -16.38% | -21.3% | 50.88% | 59.36% | - | - |
| Enterprise Value (EV) 1 | 13,468 | 13,242 | 11,887 | 12,176 | 15,230 | 20,831 | 18,880 | 17,164 |
| Change | - | -1.68% | -10.23% | 2.43% | 25.08% | 36.78% | -9.37% | -9.09% |
| P/E | 7.24x | 4.61x | 8.54x | -33x | 54.6x | 5.01x | 6.93x | 8.39x |
| PBR | 1.38x | 1.15x | 0.9x | 0.73x | 1.09x | 1.33x | 1.18x | 1.09x |
| PEG | - | 0.1x | -0.2x | 0x | -0x | 0x | -0.3x | -0.5x |
| Capitalization / Revenue | 0.36x | 0.23x | 0.22x | 0.17x | 0.28x | 0.36x | 0.37x | 0.39x |
| EV / Revenue | 0.49x | 0.31x | 0.33x | 0.33x | 0.44x | 0.49x | 0.46x | 0.44x |
| EV / EBITDA | 4.82x | 3.27x | 5.73x | 10.4x | 13.9x | 3.91x | 4.65x | 4.91x |
| EV / EBIT | 5.84x | 3.89x | 8.38x | 26.4x | 52.9x | 4.64x | 6.06x | 6.99x |
| EV / FCF | 11.2x | 19.5x | 24.3x | -7.73x | 420x | 13.5x | 8.57x | 9.22x |
| FCF Yield | 8.95% | 5.14% | 4.11% | -12.9% | 0.24% | 7.42% | 11.7% | 10.8% |
| Dividend per Share 3 | 3,800 | 3,000 | 1,700 | - | 330 | 5,366 | 5,330 | 5,044 |
| Rate of return | 4.43% | 3.6% | 2.44% | - | 0.4% | 4.05% | 4.03% | 3.81% |
| EPS 3 | 11,840 | 18,075 | 8,149 | -1,659 | 1,519 | 26,421 | 19,097 | 15,774 |
| Distribution rate | 32.1% | 16.6% | 20.9% | - | 21.7% | 20.3% | 27.9% | 32% |
| Net sales 1 | 27,464 | 42,446 | 35,727 | 36,637 | 34,247 | 42,447 | 40,934 | 38,619 |
| EBITDA 1 | 2,793 | 4,055 | 2,074 | 1,174 | 1,095 | 5,331 | 4,061 | 3,498 |
| EBIT 1 | 2,306 | 3,408 | 1,419 | 460.6 | 288.2 | 4,490 | 3,115 | 2,455 |
| Net income 1 | 1,500 | 2,107 | 948.8 | -163.4 | 177 | 3,024 | 2,124 | 1,773 |
| Net Debt 1 | 3,609 | 3,645 | 3,862 | 5,860 | 5,701 | 5,646 | 3,695 | 1,979 |
| Reference price 3 | 85,700.00 | 83,400.00 | 69,600.00 | 54,800.00 | 83,000.00 | 132,400.00 | 132,400.00 | 132,400.00 |
| Nbr of stocks (in thousands) | 116,421 | 116,421 | 116,421 | 116,421 | 116,421 | 116,421 | - | - |
| Announcement Date | 1/27/22 | 2/1/23 | 2/2/24 | 1/23/25 | 1/26/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.12x | 1.8x | 7.47x | 2.27% | 753B | |
| 18.45x | 1.53x | 8.98x | 0.49% | 170B | |
| 7.47x | 0.64x | 2.71x | 3.99% | 132B | |
| 6.96x | 0.87x | 4.92x | 0.89% | 128B | |
| 7.6x | 0.74x | 4.65x | 1.15% | 121B | |
| 8.62x | 0.74x | 6.35x | 1.8% | 113B | |
| 8.85x | 2.02x | 4.94x | 2.17% | 92.97B | |
| 10.53x | 0.33x | 5.03x | 6.73% | 91.62B | |
| 11.94x | 1.52x | 7.74x | 1.82% | 65.25B | |
| Average | 10.50x | 1.13x | 5.87x | 2.37% | 185.21B | |
| Weighted average by Cap. | 12.06x | 1.38x | 6.51x | 2.23% |
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
- A010950 Stock
- A010955 Stock
- Valuation S-Oil Corporation
Select your edition
All financial news and data tailored to specific country editions
