Valuation Union Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-16			5-day change	1st Jan Change
2,905.00 ^KRW	+0.17%		+2.47%	-30.50%

05-15	Union Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-19	Union Corporation Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	92,889	117,712	73,453	86,332	78,526	65,257
Change	-	26.72%	-37.6%	17.53%	-9.04%	-16.9%
Enterprise Value (EV) ¹	175,432	202,800	203,472	218,601	218,343	201,319
Change	-	15.6%	0.33%	7.44%	-0.12%	-7.8%
P/E	6.26x	13.4x	-7.26x	11.8x	-1.87x	2.79x
PBR	0.74x	0.9x	0.61x	0.67x	0.94x	0.61x
PEG	-	-0.3x	0x	-0x	0x	-0x
Capitalization / Revenue	0.49x	0.55x	0.31x	0.38x	0.36x	0.32x
EV / Revenue	0.93x	0.94x	0.87x	0.97x	1x	0.99x
EV / EBITDA	13.6x	15.1x	16.3x	22.2x	-720x	17.4x
EV / EBIT	22.5x	39.2x	70.2x	-110x	-19.1x	36.6x
EV / FCF	-34.7x	-27x	-6.78x	-21.7x	-75.8x	34x
FCF Yield	-2.88%	-3.71%	-14.8%	-4.62%	-1.32%	2.94%
Dividend per Share ²	125	125	125	125	125	-
Rate of return	2.1%	1.66%	2.66%	2.26%	2.49%	-
EPS ²	951	563.4	-647.7	467.7	-2,688	1,496
Distribution rate	13.1%	22.2%	-19.3%	26.7%	-4.65%	-
Net sales ¹	189,193	215,923	234,981	224,650	218,159	202,401
EBITDA ¹	12,932	13,433	12,457	9,863	-303.3	11,542
EBIT ¹	7,813	5,173	2,898	-1,992	-11,457	5,499
Net income ¹	14,500	8,796	-10,111	7,301	-41,964	23,355
Net Debt ¹	82,543	85,089	130,019	132,269	139,816	136,062
Reference price ²	5,950.00	7,540.00	4,705.00	5,530.00	5,030.00	4,180.00
Nbr of stocks (in thousands)	15,612	15,612	15,612	15,612	15,612	15,612
Announcement Date	3/23/21	3/17/22	3/23/23	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.($)
UNION CORPORATION	-	-	-	-	30.62M
HOLCIM LTD	20.82x	2.78x	10.99x	2.49%	51.06B
JAMES HARDIE INDUSTRIES PLC	25.4x	3.55x	12.84x	-.--%	15.24B
ANHUI CONCH CEMENT COMPANY LIMITED	10.89x	0.51x	2.3x	4.69%	13.13B
DANGOTE CEMENT PLC	12.51x	3.4x	6.95x	5.96%	12.72B
SHREE CEMENT LIMITED	47.62x	4.08x	19.16x	0.58%	10.11B
BUZZI SPA	9.34x	1.41x	5.34x	1.75%	8.96B
BUA CEMENT PLC	20.41x	6.73x	12.49x	4.72%	6.77B
EAGLE MATERIALS INC.	16.59x	3.54x	11.07x	0.47%	6.61B
TCC GROUP HOLDINGS CO., LTD.	26.76x	1.34x	6.58x	3.44%	5.58B
Average	21.15x	3.04x	9.75x	2.68%	13.02B
Weighted average by Cap.	20.85x	2.89x	10.08x	2.62%