Valuation Wonik Corporation

Stocks

End-of-day quote Korea S.E. 2026-10-23			5-day change	1st Jan Change
6,750.00 ^KRW	-1.60%		-8.66%	-36.20%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WONIK CORPORATION	-	-	-	-	92.7M
ABBOTT LABORATORIES	34.01x	4.08x	15.69x	2.48%	179B
STRYKER CORPORATION	23.84x	4.68x	16.31x	1.17%	118B
MEDTRONIC PLC	20.4x	3.54x	12.67x	2.97%	117B
ESSILORLUXOTTICA	31.64x	3.06x	12.36x	2.24%	93.26B
CENCORA, INC.	18.15x	0.21x	13.14x	0.72%	63.16B
HOYA CORPORATION	31.42x	7.87x	20.23x	1.26%	55.68B
BECTON, DICKINSON AND COMPANY	39.45x	3.63x	12.37x	2.1%	54.18B
IDEXX LABORATORIES, INC.	37.95x	9.42x	26.36x	-.--%	44.15B
ALCON INC.	40.74x	3.29x	12.28x	0.53%	33.95B
Average	30.84x	4.42x	15.71x	1.5%	75.85B
Weighted average by Cap.	29.45x	4.16x	15.26x	1.83%