|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 131,600.00 KRW | +3.30% |
|
+23.68% | +58.55% |
| 07-05 | South Korea's four oil refiners charged with price collusion | RE |
| 07-05 | South Korea prosecutor indicts four oil refiners for collusion, Yonhap reports | RE |
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 | 15,067,658 | - | - |
| Change | - | -2.66% | -16.38% | -21.3% | 50.88% | 58.12% | - | - |
| Enterprise Value (EV) 1 | 13,468 | 13,242 | 11,887 | 12,176 | 15,230 | 20,792 | 19,782 | 18,969 |
| Change | - | -1.68% | -10.23% | 2.43% | 25.08% | 36.52% | -4.86% | -4.11% |
| P/E | 7.24x | 4.61x | 8.54x | -33x | 54.6x | 6.86x | 11.1x | 12.1x |
| PBR | 1.38x | 1.15x | 0.9x | 0.73x | 1.09x | 1.43x | 1.31x | 1.19x |
| PEG | - | 0.1x | -0.2x | 0x | -0x | 0x | -0.3x | -1.45x |
| Capitalization / Revenue | 0.36x | 0.23x | 0.22x | 0.17x | 0.28x | 0.36x | 0.39x | 0.4x |
| EV / Revenue | 0.49x | 0.31x | 0.33x | 0.33x | 0.44x | 0.5x | 0.52x | 0.5x |
| EV / EBITDA | 4.82x | 3.27x | 5.73x | 10.4x | 13.9x | 5.56x | 6.71x | 6.41x |
| EV / EBIT | 5.84x | 3.89x | 8.38x | 26.4x | 52.9x | 6.44x | 9.75x | 9.61x |
| EV / FCF | 11.2x | 19.5x | 24.3x | -7.73x | 420x | 35.2x | 13.6x | 15.2x |
| FCF Yield | 8.95% | 5.14% | 4.11% | -12.9% | 0.24% | 2.84% | 7.36% | 6.59% |
| Dividend per Share 3 | 3,800 | 3,000 | 1,700 | - | 330 | 3,665 | 2,653 | 3,278 |
| Rate of return | 4.43% | 3.6% | 2.44% | - | 0.4% | 2.79% | 2.02% | 2.49% |
| EPS 3 | 11,840 | 18,075 | 8,149 | -1,659 | 1,519 | 19,176 | 11,880 | 10,886 |
| Distribution rate | 32.1% | 16.6% | 20.9% | - | 21.7% | 19.1% | 22.3% | 30.1% |
| Net sales 1 | 27,464 | 42,446 | 35,727 | 36,637 | 34,247 | 41,321 | 38,296 | 37,973 |
| EBITDA 1 | 2,793 | 4,055 | 2,074 | 1,174 | 1,095 | 3,738 | 2,947 | 2,958 |
| EBIT 1 | 2,306 | 3,408 | 1,419 | 460.6 | 288.2 | 3,228 | 2,030 | 1,974 |
| Net income 1 | 1,500 | 2,107 | 948.8 | -163.4 | 177 | 2,248 | 1,415 | 1,433 |
| Net Debt 1 | 3,609 | 3,645 | 3,862 | 5,860 | 5,701 | 5,724 | 4,714 | 3,902 |
| Reference price 3 | 85,700.00 | 83,400.00 | 69,600.00 | 54,800.00 | 83,000.00 | 131,600.00 | 131,600.00 | 131,600.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.64x | 0.49x | 5.43x | 2.88% | 9.63B | |
| 12.24x | 1.52x | 6.7x | 2.93% | 587B | |
| 20.5x | 1.68x | 9.67x | 0.49% | 187B | |
| 7.26x | 0.52x | 2.55x | 5.39% | 98.09B | |
| 8.58x | 0.62x | 5.7x | 1.81% | 79.05B | |
| 7.37x | 0.7x | 5.67x | 1.52% | 77.75B | |
| 8.78x | 0.58x | 6.7x | 2.82% | 71.7B | |
| 8.69x | 1.65x | 4.31x | 3.02% | 66.97B | |
| 11.66x | 1.31x | 7.32x | 2.08% | 56.37B | |
| 7.24x | 0.66x | 3.84x | 5.08% | 32.37B | |
| Average | 9.90x | 0.97x | 5.79x | 2.8% | 126.57B | |
| Weighted average by Cap. | 11.96x | 1.27x | 6.51x | 2.62% |
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
- Valuation S-Oil Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
