Valuation Wonik Corporation

Stocks

End-of-day quote Korea S.E. 2026-11-10			5-day change	1st Jan Change
6,360.00 ^KRW	+4.61%		-13.35%	-39.89%

24-08-19	Horizon Ltd. acquired an additional 38.18% stake in Wonik Corporation from Lee Yong Han.	CI
24-08-04	Garden of Sky announced that it expects to receive KRW 2 billion in funding from Wonik Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	86,764	80,050	72,045	66,496	61,584	192,484
Change	-	-7.74%	-10%	-7.7%	-7.39%	212.56%
Enterprise Value (EV) ¹	119,657	109,753	121,381	106,240	98,465	239,429
Change	-	-8.28%	10.6%	-12.47%	-7.32%	143.16%
P/E	1.09x	2.81x	1.88x	-22.4x	2.91x	16.7x
PBR	0.47x	0.37x	0.28x	0.27x	0.23x	0.68x
PEG	-	-0x	0.1x	0x	-0x	-0.4x
Capitalization / Revenue	0.99x	0.85x	0.67x	0.51x	0.44x	1.28x
EV / Revenue	1.37x	1.16x	1.12x	0.82x	0.71x	1.59x
EV / EBITDA	17.4x	11.9x	12.6x	7.28x	8.64x	21.3x
EV / EBIT	26.9x	16.1x	16.6x	8.51x	10.6x	26.9x
EV / FCF	16.2x	25.5x	-6.96x	17.2x	26x	-21.8x
FCF Yield	6.16%	3.92%	-14.4%	5.82%	3.84%	-4.58%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	4,365	1,566	2,102	-163.3	1,162	632
Distribution rate	-	-	-	-	-	-
Net sales ¹	87,494	94,675	108,089	129,877	138,735	150,735
EBITDA ¹	6,896	9,248	9,650	14,584	11,394	11,215
EBIT ¹	4,441	6,810	7,334	12,480	9,316	8,909
Net income ¹	79,391	28,488	38,242	-2,970	21,142	11,502
Net Debt ¹	32,893	29,703	49,336	39,744	36,881	46,945
Reference price ²	4,770.00	4,400.00	3,960.00	3,655.00	3,385.00	10,580.00
Nbr of stocks (in thousands)	18,189	18,193	18,193	18,193	18,193	18,193
Announcement Date	3/25/21	3/23/22	3/23/23	3/21/24	3/21/25	3/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WONIK CORPORATION	-	-	-	-	82.23M
ABBOTT LABORATORIES	36.56x	4.3x	16.16x	2.35%	191B
MEDTRONIC PLC	22.25x	3.77x	13.5x	2.76%	126B
STRYKER CORPORATION	28.09x	4.98x	17.09x	1.11%	124B
ESSILORLUXOTTICA	33.45x	3.21x	12.94x	2.13%	98.14B
CENCORA, INC.	18.34x	0.22x	13.66x	0.69%	65.98B
BECTON, DICKINSON AND COMPANY	43.88x	3.86x	13.16x	1.94%	58.63B
IDEXX LABORATORIES, INC.	46.99x	11.8x	33.1x	-.--%	55.67B
HOYA CORPORATION	27.77x	6.89x	17.47x	1.45%	48.78B
ALCON INC.	44.17x	3.49x	12.97x	0.5%	36.03B
Average	33.50x	4.72x	16.67x	1.44%	80B
Weighted average by Cap.	32.21x	4.46x	16.18x	1.73%