Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
54,300.00 ^KRW	-4.57%		-0.18%	+26.72%

03-16	Twinny Co., Ltd. announced that it has received KRW 20.4 billion in funding from Ato Investment, Gravity Private Equity Inc., Seojin Automotive Co.,Ltd., KT Investment Inc., SL Corporation	CI
02-18	SL Corporation announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,436,930	1,056,973	1,644,180	1,388,572	1,973,477	2,500,812	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	26.72%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	2,178	2,111	1,987
Change	-	-12.45%	38.17%	-19.45%	32.2%	20.77%	-3.11%	-5.85%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	6.53x	5.94x	5.07x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	0.9x	0.81x	0.74x
PEG	-	0.1x	0x	0.39x	-0.4x	0.3x	0.6x	0.3x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.44x	0.41x	0.38x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.38x	0.35x	0.3x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	3.41x	3.04x	2.44x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	4.73x	4.24x	3.21x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	7.32x	5.63x	4.87x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	13.7%	17.8%	20.5%
Dividend per Share ³	500	600	900	1,200	2,770	3,343	3,611	3,785
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	6.16%	6.65%	6.97%
EPS ³	2,094	3,360	7,285	7,998	6,749	8,312	9,142	10,716
Distribution rate	23.9%	17.9%	12.4%	15%	41%	40.2%	39.5%	35.3%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,725	6,094	6,521
EBITDA ¹	235.2	336.9	539.4	558.9	570	638.4	694.2	815.1
EBIT ¹	110.5	197.9	386.2	395.2	407.1	460.9	498	618.8
Net income ¹	96.45	154.7	335.5	368.4	320.8	386.7	425.4	497.5
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-322.4	-390.1	-513.6
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	54,300.00	54,300.00	54,300.00
Nbr of stocks (in thousands)	46,055	46,055	46,055	46,055	46,055	46,055	-	-
Announcement Date	2/18/22	2/17/23	2/16/24	3/18/25	2/19/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
SL CORPORATION	6.53x	0.38x	3.41x	6.16%	1.71B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.35x	1.51x	11.65x	1.68%	47.05B
WEICHAI POWER CO., LTD.	17.35x	0.73x	5.39x	3.36%	35.61B
DENSO CORPORATION	12.29x	0.65x	5.48x	3.7%	32.51B
HYUNDAI MOBIS CO.,LTD	10.11x	0.63x	8.17x	1.46%	29.43B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.34x	2.62x	9.14x	4.17%	20.66B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	17.89B
CONTINENTAL AG	11.72x	1.03x	5.87x	4.29%	15.96B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.9x	1.11x	11.58x	0.58%	15.92B
BORGWARNER INC.	12.84x	1.01x	6.71x	1.04%	13.21B
Average	14.63x	1.02x	7.24x	2.95%	23B
Weighted average by Cap.	15.95x	1.08x	7.87x	2.63%