|
End-of-day quote
Korea S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 166,200.00 KRW | +11.69% |
|
+6.81% | +100.24% |
| 10-02 | South Korean Refinery Stocks Rally on Higher Margin Expectations | DJ |
| 10-01 | S-Oil's Largest Shareholder Changes After Aramco Reorganization | MT |
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 | 19,050,526 | - | - |
| Change | - | -2.66% | -16.38% | -21.3% | 50.88% | 99.91% | - | - |
| Enterprise Value (EV) 1 | 13,468 | 13,242 | 11,887 | 12,176 | 15,230 | 24,257 | 22,494 | 20,958 |
| Change | - | -1.68% | -10.23% | 2.43% | 25.08% | 59.27% | -7.27% | -6.83% |
| P/E | 7.24x | 4.61x | 8.54x | -33x | 54.6x | 6.43x | 8.82x | 10.7x |
| PBR | 1.38x | 1.15x | 0.9x | 0.73x | 1.09x | 1.68x | 1.49x | 1.38x |
| PEG | - | 0.1x | -0.2x | 0x | -0x | 0x | -0.3x | -0.6x |
| Capitalization / Revenue | 0.36x | 0.23x | 0.22x | 0.17x | 0.28x | 0.45x | 0.47x | 0.49x |
| EV / Revenue | 0.49x | 0.31x | 0.33x | 0.33x | 0.44x | 0.57x | 0.55x | 0.54x |
| EV / EBITDA | 4.82x | 3.27x | 5.73x | 10.4x | 13.9x | 4.62x | 5.6x | 6.04x |
| EV / EBIT | 5.84x | 3.89x | 8.38x | 26.4x | 52.9x | 5.49x | 7.31x | 8.64x |
| EV / FCF | 11.2x | 19.5x | 24.3x | -7.73x | 420x | 15.7x | 10.2x | 11.3x |
| FCF Yield | 8.95% | 5.14% | 4.11% | -12.9% | 0.24% | 6.37% | 9.8% | 8.88% |
| Dividend per Share 3 | 3,800 | 3,000 | 1,700 | - | 330 | 5,366 | 5,272 | 5,132 |
| Rate of return | 4.43% | 3.6% | 2.44% | - | 0.4% | 3.23% | 3.17% | 3.09% |
| EPS 3 | 11,840 | 18,075 | 8,149 | -1,659 | 1,519 | 25,866 | 18,844 | 15,552 |
| Distribution rate | 32.1% | 16.6% | 20.9% | - | 21.7% | 20.7% | 28% | 33% |
| Net sales 1 | 27,464 | 42,446 | 35,727 | 36,637 | 34,247 | 42,285 | 40,716 | 38,493 |
| EBITDA 1 | 2,793 | 4,055 | 2,074 | 1,174 | 1,095 | 5,250 | 4,020 | 3,471 |
| EBIT 1 | 2,306 | 3,408 | 1,419 | 460.6 | 288.2 | 4,419 | 3,077 | 2,426 |
| 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 | 5,206 | 3,444 | 1,908 |
| Reference price 3 | 85,700.00 | 83,400.00 | 69,600.00 | 54,800.00 | 83,000.00 | 166,200.00 | 166,200.00 | 166,200.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.43x | 0.57x | 4.62x | 3.23% | 14.15B | |
| 13.47x | 1.67x | 7.03x | 2.53% | 674B | |
| 18.2x | 1.51x | 8.84x | 0.5% | 164B | |
| 7.28x | 0.84x | 5.12x | 0.96% | 119B | |
| 8.02x | 0.78x | 5.27x | 1.19% | 117B | |
| 6.76x | 0.56x | 2.54x | 4.62% | 114B | |
| 8.69x | 0.72x | 6.44x | 1.92% | 106B | |
| 10.33x | 0.34x | 5.19x | 6.81% | 89.59B | |
| 9.99x | 1.94x | 4.97x | 2.44% | 81.35B | |
| 12.07x | 1.48x | 7.84x | 1.92% | 60.85B | |
| Average | 10.12x | 1.04x | 5.79x | 2.61% | 153.99B | |
| Weighted average by Cap. | 11.77x | 1.29x | 6.36x | 2.43% |
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
Select your edition
All financial news and data tailored to specific country editions
