Company Valuation: Taeyoung Engineering & Construction Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 458,918 408,359 156,732 90,033 693,839 522,559
Change - -11.02% -61.62% -42.56% 670.65% -24.69%
Enterprise Value (EV) 1 1,669,568 1,352,606 1,744,430 2,492,581 1,837,700 1,668,615
Change - -18.98% 28.97% 42.89% -26.27% -9.2%
P/E 1.24x 5.47x 2.51x -0.06x 12.3x 9.21x
PBR 0.72x 0.57x 0.21x -0.22x 1.35x 0.86x
PEG - -0.1x -0.2x 0x -0x -3.44x
Capitalization / Revenue 0.2x 0.15x 0.06x 0.03x 0.26x 0.24x
EV / Revenue 0.73x 0.49x 0.67x 0.74x 0.68x 0.77x
EV / EBITDA 5.4x 6.88x 13.4x -6.45x 52.6x 27x
EV / EBIT 6.65x 7.75x 19.1x -6.14x 87.1x 31.6x
EV / FCF 4.03x 2.93x -4.97x 38.1x -20.6x 4.11x
FCF Yield 24.8% 34.1% -20.1% 2.62% -4.86% 24.4%
Dividend per Share 2 650 700 450 - - -
Rate of return 2.75% 3.33% 5.58% - - -
EPS 2 19,028 3,839 3,214 -80,396 196 190.7
Distribution rate 3.42% 18.2% 14% - - -
Net sales 1 2,281,512 2,751,711 2,605,097 3,352,922 2,686,174 2,174,484
EBITDA 1 308,924 196,680 129,705 -386,651 34,960 61,876
EBIT 1 250,937 174,547 91,548 -406,263 21,105 52,796
Net income 1 556,836 75,118 62,816 -1,400,562 34,976 63,818
Net Debt 1 1,210,650 944,247 1,587,698 2,402,547 1,143,861 1,146,056
Reference price 2 23,600.00 21,000.00 8,060.00 4,630.00 2,410.00 1,756.00
Nbr of stocks (in thousands) 19,446 19,446 19,446 19,446 287,900 297,585
Announcement Date 3/11/21 3/10/22 3/17/23 3/20/24 3/19/25 3/18/26
1KRW in Million2KRW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 358M
48.46x2.36x22.8x0.07% 93.53B
12.06x1.03x5.68x4.83% 67.2B
25.68x1.96x19.84x1.15% 55.9B
24.28x2.96x16.44x0.27% 43.05B
52.83x4.13x25.9x1.78% 40.82B
25.86x0.64x10.58x2.41% 31.4B
19.67x1.38x12.33x0.23% 29.75B
6.41x0.34x5.79x5.25% 28.87B
21.6x0.4x6.43x2.82% 26.92B
Average 26.32x 1.69x 13.98x 2.09% 41.78B
Weighted average by Cap. 29.09x 1.86x 15.40x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Taeyoung Engineering & Construction Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Taeyoung Engineering & Construction Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Taeyoung Engineering & Construction Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Taeyoung Engineering & Construction Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. A009410 Stock
  4. Valuation Taeyoung Engineering & Construction Co.,Ltd.