Valuation S&W Corporation

Stocks

End-of-day quote Korea S.E. 2026-08-31			5-day change	1st Jan Change
2,440.00 ^KRW	+2.95%		+4.95%	-41.35%

25-08-06	SHINIL Corporation completed the acquisition of an additional 19.45% stake in S&W Corporation from Jeong Hwa-seop.	CI
25-07-07	SHINIL Corporation executed a contract to acquire an additional 20.84% stake in S&W Corporation from Jeong Hwa-seop for KRW 4.8 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	22,320	18,036	18,036	29,016	23,400	29,952
Change	-	-19.19%	0%	60.88%	-19.35%	28%
Enterprise Value (EV) ¹	23,329	20,469	13,904	21,276	20,709	44,124
Change	-	-12.26%	-32.07%	53.02%	-2.66%	113.07%
P/E	35.8x	-14.1x	7.76x	8.37x	4.91x	8.25x
PBR	0.56x	0.47x	0.42x	0.64x	0.47x	0.56x
PEG	-	0x	-0x	0.2x	0.1x	-0.3x
Capitalization / Revenue	0.67x	0.6x	0.5x	0.66x	0.5x	0.61x
EV / Revenue	0.7x	0.68x	0.39x	0.49x	0.44x	0.9x
EV / EBITDA	47.7x	28.8x	4.26x	5.24x	4.76x	17.4x
EV / EBIT	-27.2x	-51.6x	5.54x	6.57x	5.98x	48.6x
EV / FCF	27.4x	-10.9x	4.99x	17x	-2.86x	-2.39x
FCF Yield	3.65%	-9.18%	20%	5.87%	-35%	-41.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	86.62	-177.6	322.9	481.5	661.6	504.3
Distribution rate	-	-	-	-	-	-
Net sales ¹	33,496	29,963	36,016	43,634	47,130	48,804
EBITDA ¹	489	709.8	3,266	4,058	4,346	2,538
EBIT ¹	-858.2	-396.6	2,510	3,239	3,466	907.3
Net income ¹	623.7	-1,279	2,325	3,467	4,763	3,631
Net Debt ¹	1,009	2,433	-4,132	-7,740	-2,691	14,172
Reference price ²	3,100.00	2,505.00	2,505.00	4,030.00	3,250.00	4,160.00
Nbr of stocks (in thousands)	7,200	7,200	7,200	7,200	7,200	7,200
Announcement Date	3/1/21	3/1/22	3/1/23	2/29/24	3/1/25	3/1/26

¹KRW in Million²KRW

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&W CORPORATION	-	-	-	-	12.83M
HD HYUNDAI HEAVY INDUSTRIES CO., LTD.	14.67x	1.72x	9.61x	2.19%	34.45B
HANWHA ENGINE CO., LTD.	19.89x	2.13x	14.26x	-.--%	2.89B
HD-HYUNDAI MARINE ENGINE CO., LTD.	13.26x	2.16x	7.77x	-	1.29B
DAIHATSU INFINEARTH MFG.CO.,LTD	11.16x	-	-	2.66%	496M
Average	14.74x	2.00x	10.55x	1.62%	7.83B
Weighted average by Cap.	14.97x	1.76x	9.90x	2.03%