Valuation TBC

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-06-09			5-day change	1st Jan Change
400.00 ^KRW	-1.48%		0.00%	-34.53%

06-12	WINNERS & LOSERS: Oil majors fall, airlines up on US-Iran peace hopes	AN
05-12	TBC 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	103,044	131,877	104,935	92,645	77,236	57,761
Change	-	27.98%	-20.43%	-11.71%	-16.63%	-25.21%
Enterprise Value (EV) ¹	43,374	73,558	43,961	31,842	11,560	-24,159
Change	-	69.59%	-40.24%	-27.57%	-63.69%	-308.98%
P/E Ratio	27.3x	28.5x	21.3x	15x	20.3x	15.2x
PBR	0.91x	1.13x	0.86x	0.73x	0.6x	0.44x
PEG	-	1.2x	3.29x	0.6x	-0.5x	-191.62x
Capitalization / Revenue	2.92x	3.08x	2.47x	2.13x	1.92x	1.35x
EV / Revenue	1.23x	1.72x	1.03x	0.73x	0.29x	-0.57x
EV / EBITDA	10.8x	12.9x	8.31x	5.92x	4.2x	-8.55x
EV / EBIT	16.1x	16.6x	10.8x	7.7x	7.91x	-16.3x
EV / FCF	11.8x	27.4x	-29.9x	21.5x	2.75x	-2.92x
FCF Yield	8.48%	3.65%	-3.34%	4.66%	36.4%	-34.2%
Dividend per Share ²	10	13	15	18	11	-
Rate of return	0.92%	0.93%	1.35%	1.84%	1.35%	-
EPS ²	39.86	48.96	52.13	65.52	40.22	40.19
Distribution rate	25.1%	26.6%	28.8%	27.5%	27.3%	-
Net sales ¹	35,292	42,843	42,483	43,506	40,284	42,691
EBITDA ¹	4,018	5,696	5,291	5,377	2,755	2,826
EBIT ¹	2,690	4,438	4,052	4,137	1,462	1,485
Net income ¹	3,768	4,628	4,928	6,194	3,802	3,799
Net Debt ¹	-59,670	-58,319	-60,973	-60,803	-65,675	-81,920
Reference price ²	1,090.00	1,395.00	1,110.00	980.00	817.00	611.00
Nbr of stocks (in thousands)	94,536	94,536	94,536	94,536	94,536	94,536
Announcement Date	3/17/21	3/16/22	3/15/23	3/21/24	3/20/25	3/19/26

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.($)
TBC	-	-	-	-	25.06M
WARNER BROS. DISCOVERY, INC.	-21.34x	2.53x	10.93x	-.--%	66.68B
FOX CORPORATION	14.77x	1.42x	6.37x	1.16%	21.01B
RTL GROUP S.A.	15.66x	0.88x	5.83x	7.16%	5.62B
VERSANT MEDIA GROUP, INC.	9.17x	1.12x	3.65x	3.16%	5.47B
NEXSTAR MEDIA GROUP, INC.	5.3x	2.01x	5.71x	4.32%	5.26B
NIPPON TELEVISION HOLDINGS, INC.	12.51x	1x	5.73x	1.39%	4.45B
CYFROWY POLSAT S.A.	23.12x	1.49x	6.88x	-.--%	2.63B
MBC GROUP	55.58x	1.36x	28.14x	-	2.2B
SUN TV NETWORK LIMITED	12.1x	2.68x	5.17x	3.05%	2.17B
Average	14.10x	1.61x	8.71x	2.53%	11.55B
Weighted average by Cap.	-5.90x	2.06x	9.20x	1.04%