Company Valuation: Sajo Industries Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 154,284 236,419 224,685 209,706 174,006 270,121
Change - 53.24% -4.96% -6.67% -17.02% 55.24%
Enterprise Value (EV) 1 454,112 466,502 469,852 484,151 463,482 638,760
Change - 2.73% 0.72% 3.04% -4.27% 37.82%
P/E 20.9x 5.24x 3.21x 10.9x 37.6x -9.29x
PBR 0.39x 0.53x 0.44x 0.4x 0.32x 0.51x
PEG - 0x 0.1x -0.2x -0.5x 0x
Capitalization / Revenue 0.25x 0.4x 0.34x 0.33x 0.27x 0.38x
EV / Revenue 0.73x 0.79x 0.71x 0.77x 0.73x 0.9x
EV / EBITDA 10.7x 6.97x 6.66x -195x 30.1x 11.1x
EV / EBIT 24.6x 10.3x 9.45x -20.4x -60.5x 19.1x
EV / FCF 12.3x 11.9x -104x -31x 23.5x -68.3x
FCF Yield 8.1% 8.41% -0.96% -3.23% 4.25% -1.46%
Dividend per Share 2 200 300 350 200 - 200
Rate of return 0.64% 0.63% 0.78% 0.48% - 0.37%
EPS 2 1,496 9,031 13,998 3,853 926.8 -5,823
Distribution rate 13.4% 3.32% 2.5% 5.19% - -3.43%
Net sales 1 621,927 590,394 660,986 632,240 635,201 706,210
EBITDA 1 42,442 66,927 70,507 -2,477 15,404 57,332
EBIT 1 18,454 45,310 49,730 -23,758 -7,663 33,438
Net income 1 7,398 44,837 69,891 19,239 4,628 -29,099
Net Debt 1 299,828 230,083 245,167 274,445 289,476 368,638
Reference price 2 31,200.00 47,350.00 45,000.00 42,000.00 34,850.00 54,100.00
Nbr of stocks (in thousands) 4,945 4,993 4,993 4,993 4,993 4,993
Announcement Date 3/18/21 3/16/22 3/15/23 3/13/24 3/12/25 3/18/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 181M
32.49x1.98x9.08x4.27% 10.97B
23.21x2.95x10.97x3.75% 7.85B
24.85x1.01x6.83x6.04% 2.61B
12.14x0.63x8.74x2.89% 2.24B
16.73x0.71x4.59x7.92% 1.75B
11.28x0.81x9.42x5.59% 1.56B
8.01x0.33x3.75x3.44% 1.14B
Average 18.38x 1.20x 7.63x 4.84% 3.54B
Weighted average by Cap. 24.41x 1.84x 8.90x 4.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. A007160 Stock
  4. Valuation Sajo Industries Company Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!