Valuation Sempio Company

Stocks

End-of-day quote Korea S.E. 2026-08-20			5-day change	1st Jan Change
44,200.00 ^KRW	-0.11%		-0.90%	-9.61%

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	-
Rate of return	0.41%	0.47%	0.42%	0.4%	0.53%	-
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%	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SEMPIO COMPANY	-	-	-	-	63.94M
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.59x	5.7x	18.16x	3.18%	30.68B
INTERNATIONAL FLAVORS & FRAGRANCES INC.	48.13x	3.56x	17.07x	1.92%	21.28B
KIKKOMAN CORPORATION	25.84x	2.01x	14.04x	1.41%	10.73B
ANGEL YEAST CO., LTD	20.36x	2.11x	12.26x	1.47%	5.46B
KEWPIE CORPORATION	25.16x	1.17x	10.74x	1.44%	4.12B
TATE & LYLE PLC	18.58x	1.65x	8.24x	3.67%	3.34B
MEIHUA HOLDINGS GROUP CO.,LTD	12.8x	0.76x	5.88x	3.24%	3.27B
THE MARZETTI COMPANY	17.1x	-	-	3.5%	3.1B
Average	24.32x	2.42x	12.34x	2.48%	9.12B
Weighted average by Cap.	30.36x	3.76x	15.58x	2.45%