|
End-of-day quote
Korea S.E.
2026-10-16
|
5-day change | 1st Jan Change | ||
| 26,600.00 KRW | +2.50% |
|
-2.03% | -28.59% |
| 10-02 | Sajodaerim to Absorb Sama Venture | MT |
| 09-20 | Sajodaerim Corporation(KOSE:A003960) dropped from S&P Global BMI Index | CI |
Company Valuation: Sajodaerim Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 119,855 | 185,665 | 199,636 | 242,676 | 339,182 | 333,173 |
| Change | - | 54.91% | 7.52% | 21.56% | 39.77% | -1.77% |
| Enterprise Value (EV) 1 | 405,438 | 424,940 | 380,871 | 274,072 | 877,912 | 868,876 |
| Change | - | 4.81% | -10.37% | -28.04% | 220.32% | -1.03% |
| P/E | 3.54x | 2.96x | 2.8x | 2.58x | 3.53x | -4.18x |
| PBR | 0.34x | 0.44x | 0.4x | 0.41x | 0.49x | 0.51x |
| PEG | - | 0x | 0.2x | 0.1x | -0.68x | 0x |
| Capitalization / Revenue | 0.07x | 0.1x | 0.1x | 0.12x | 0.13x | 0.1x |
| EV / Revenue | 0.24x | 0.23x | 0.19x | 0.13x | 0.33x | 0.25x |
| EV / EBITDA | 5.24x | 3.12x | 3.06x | 1.62x | 4.95x | 5.34x |
| EV / EBIT | 8.69x | 4.12x | 4.09x | 1.98x | 7x | 9.22x |
| EV / FCF | 8.9x | 10.7x | 9.97x | 2.04x | 21.4x | 10.3x |
| FCF Yield | 11.2% | 9.34% | 10% | 49% | 4.67% | 9.68% |
| Dividend per Share 2 | 200 | 300 | 350 | 350 | 300 | - |
| Rate of return | 1.23% | 1.19% | 1.29% | 1.12% | 0.74% | - |
| EPS 2 | 4,600 | 8,525 | 9,686 | 12,118 | 11,488 | -8,905 |
| Distribution rate | 4.35% | 3.52% | 3.61% | 2.89% | 2.61% | - |
| Net sales 1 | 1,718,104 | 1,813,695 | 2,018,753 | 2,063,075 | 2,642,956 | 3,499,813 |
| EBITDA 1 | 77,312 | 136,058 | 124,371 | 169,268 | 177,444 | 162,830 |
| EBIT 1 | 46,674 | 103,224 | 93,078 | 138,566 | 125,421 | 94,227 |
| Net income 1 | 33,837 | 62,708 | 71,248 | 91,338 | 91,798 | -78,633 |
| Net Debt 1 | 285,583 | 239,275 | 181,235 | 31,395 | 538,730 | 535,703 |
| Reference price 2 | 16,300.00 | 25,250.00 | 27,150.00 | 31,300.00 | 40,600.00 | 37,250.00 |
| Nbr of stocks (in thousands) | 7,353 | 7,353 | 7,353 | 7,753 | 8,354 | 8,944 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 178M | |
| 21.67x | 2.92x | 14.57x | 3.81% | 257B | |
| 19.88x | 2.54x | 15.12x | 3.22% | 81.57B | |
| 16.66x | 1.72x | 9.75x | 3.8% | 44.55B | |
| 15.28x | 0.54x | 9.78x | 2.52% | 39.81B | |
| 20.68x | 3.15x | 12.8x | 3.38% | 34.32B | |
| 36.14x | 3.12x | 18.19x | 1.03% | 31.92B | |
| 26.13x | 5.5x | 17.54x | 3.21% | 29.68B | |
| -8.35x | 1.83x | 9.13x | 6.77% | 28.08B | |
| Average | 18.51x | 2.67x | 13.36x | 3.47% | 60.83B | |
| Weighted average by Cap. | 20.02x | 2.70x | 13.89x | 3.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A003960 Stock
- Valuation Sajodaerim Corporation
Select your edition
All financial news and data tailored to specific country editions
