Valuation Sempio Company

Stocks

End-of-day quote Korea S.E. 2026-10-16			5-day change	1st Jan Change
45,050.00 ^KRW	+2.04%		-3.84%	-7.87%

08-14	Sempio Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Sempio Company Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	108,663	94,581	102,808	99,766	75,983	98,556
Change	-	-12.96%	8.7%	-2.96%	-23.84%	29.71%
Enterprise Value (EV) ¹	41,542	37,923	74,191	99,850	55,361	47,238
Change	-	-8.71%	95.64%	34.59%	-44.56%	-14.67%
P/E	6.08x	7.96x	10.1x	16.6x	11.6x	10.1x
PBR	0.61x	0.5x	0.52x	0.5x	0.37x	0.46x
PEG	-	-0.2x	-0.8x	-0.5x	1.23x	0.2x
Capitalization / Revenue	0.34x	0.27x	0.28x	0.26x	0.19x	0.24x
EV / Revenue	0.13x	0.11x	0.2x	0.26x	0.14x	0.12x
EV / EBITDA	0.68x	0.93x	2.55x	3.4x	1.77x	0.93x
EV / EBIT	1.01x	1.73x	7.18x	12.3x	9.42x	1.96x
EV / FCF	1.54x	-3.27x	-2.59x	-7.9x	8.7x	1.63x
FCF Yield	64.8%	-30.6%	-38.6%	-12.7%	11.5%	61.3%
Dividend per Share ²	200	200	200	200	200	200
Rate of return	0.41%	0.47%	0.42%	0.4%	0.53%	0.41%
EPS ²	8,062	5,356	4,707	2,979	3,260	4,834
Distribution rate	2.48%	3.73%	4.25%	6.71%	6.14%	4.14%
Net sales ¹	319,076	348,963	371,828	383,926	404,956	408,964
EBITDA ¹	60,722	40,869	29,077	29,378	31,305	50,867
EBIT ¹	41,111	21,904	10,335	8,131	5,875	24,143
Net income ¹	17,879	11,877	10,438	6,080	6,570	9,743
Net Debt ¹	-67,121	-56,659	-28,617	84.54	-20,622	-51,318
Reference price ²	49,000.00	42,650.00	47,400.00	49,500.00	37,700.00	48,900.00
Nbr of stocks (in thousands)	2,218	2,218	2,169	2,015	2,015	2,015
Announcement Date	3/12/21	3/11/22	3/10/23	3/11/24	3/14/25	3/13/26

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.($)
SEMPIO COMPANY	-	-	-	-	68.1M
NESTLÉ S.A.	21.67x	2.92x	14.57x	3.81%	257B
MONDELEZ INTERNATIONAL, INC.	19.88x	2.54x	15.12x	3.22%	81.57B
DANONE	16.66x	1.72x	9.75x	3.8%	44.55B
ARCHER-DANIELS-MIDLAND COMPANY	15.28x	0.54x	9.78x	2.52%	39.81B
THE HERSHEY COMPANY	20.68x	3.15x	12.8x	3.38%	34.32B
AJINOMOTO CO., INC.	36.14x	3.12x	18.19x	1.03%	31.92B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.13x	5.5x	17.54x	3.21%	29.68B
KRAFT HEINZ	-8.35x	1.83x	9.13x	6.77%	28.08B
Average	18.51x	2.67x	13.36x	3.47%	60.82B
Weighted average by Cap.	20.02x	2.70x	13.89x	3.56%