Valuation SMBEXEL Company

Stocks

End-of-day quote Korea S.E. 2026-08-14			5-day change	1st Jan Change
1,581.00 ^KRW	+0.89%		+3.47%	-32.58%

12-17	SM Line Corporation agreed to acquire 23.51% stake in SMBEXEL Company from Samra Midas Group for KRW 59.5 billion.	CI
12-17	SM Line Corporation agreed to acquire 26.85% stake in SMBEXEL Company from Samra Midas Group for KRW 59.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024
Market Cap ¹	193,880	202,436	148,771
Change	-	4.41%	-26.51%
Enterprise Value (EV) ¹	204,335	194,637	143,894
Change	-	-4.75%	-26.07%
P/E	18.9x	295x	133x
PBR	2.89x	3.04x	2.21x
PEG	-0x	-3.2x	2.1x
Capitalization / Revenue	1.42x	1x	0.86x
EV / Revenue	1.49x	0.96x	0.83x
EV / EBITDA	25.9x	14.7x	15.5x
EV / EBIT	57.2x	20.5x	27.6x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	92.33	6.187	10.04
Distribution rate	-	-	-
Net sales ¹	136,788	202,721	172,548
EBITDA ¹	7,880	13,263	9,301
EBIT ¹	3,573	9,471	5,215
Net income ¹	9,221	687.4	1,115
Net Debt ¹	10,455	-7,799	-4,878
Reference price ²	1,745.00	1,822.00	1,339.00
Nbr of stocks (in thousands)	111,106	111,106	111,106
Announcement Date	3/23/23	3/21/24	3/20/25

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.($)
SMBEXEL COMPANY	-	-	-	-	124M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.09x	1.42x	10.95x	1.74%	46.78B
WEICHAI POWER CO., LTD.	18.04x	0.79x	5.84x	3.22%	38.11B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.51B
DENSO CORPORATION	12.63x	0.59x	5.13x	3.76%	30.8B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.51x	2.62x	9.15x	4.12%	21.07B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.13x	2.81%	18.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	13.03x	0.59%	18.54B
CONTINENTAL AG	13.25x	1.35x	6.84x	4.18%	16.07B
BOSCH LIMITED	47.48x	5.09x	35.95x	0.78%	14.52B
Average	20.10x	1.59x	11.24x	2.5%	23.92B
Weighted average by Cap.	18.64x	1.35x	9.92x	2.48%