|
End-of-day quote
Korea S.E.
2026-10-15
|
5-day change | 1st Jan Change | ||
| 75,100.00 KRW | +0.67% |
|
+6.07% | -8.19% |
| 10-06 | Youngone to Buy Back KRW50 Billion in Treasury Shares via Trust Contract | MT |
| 08-11 | Youngone Sets 12.8% ROE Target in Value-Up Plan | MT |
Company Valuation: Youngone Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,914,754 | 2,059,512 | 2,000,292 | 1,813,363 | 3,481,417 | 3,196,264 | - | - |
| Change | - | 7.56% | -2.88% | -9.35% | 91.99% | -8.19% | - | - |
| Enterprise Value (EV) 1 | 1,461 | 1,372 | 1,095 | 402.6 | 2,446 | 1,804 | 1,420 | 1,023 |
| Change | - | -6.11% | -20.16% | -63.24% | 507.62% | -26.23% | -21.28% | -28% |
| P/E | 6.42x | 3.06x | 3.88x | 4.31x | 7.08x | 6.02x | 5.2x | 4.75x |
| PBR | 0.86x | 0.74x | 0.62x | 0.5x | 0.85x | 0.72x | 0.65x | 0.59x |
| PEG | - | 0x | -0.2x | -0.3x | 0.4x | 0.76x | 0.3x | 0.51x |
| Capitalization / Revenue | 0.69x | 0.53x | 0.55x | 0.52x | 0.86x | 0.72x | 0.69x | 0.65x |
| EV / Revenue | 0.52x | 0.35x | 0.3x | 0.11x | 0.6x | 0.41x | 0.31x | 0.21x |
| EV / EBITDA | 2.76x | 1.5x | 1.49x | 0.95x | 3.9x | 2.43x | 1.67x | 1.13x |
| EV / EBIT | 3.31x | 1.64x | 1.71x | 1.23x | 4.76x | 2.91x | 2.02x | 1.32x |
| EV / FCF | 9.24x | 4.38x | 3.1x | 0.79x | 16.1x | 5x | 3.22x | 1.87x |
| FCF Yield | 10.8% | 22.8% | 32.3% | 126% | 6.2% | 20% | 31% | 53.5% |
| Dividend per Share 3 | 500 | 1,000 | 1,300 | 1,400 | 2,100 | 3,903 | 3,470 | 3,538 |
| Rate of return | 1.15% | 2.13% | 2.85% | 3.3% | 2.57% | 5.2% | 4.62% | 4.71% |
| EPS 3 | 6,795 | 15,363 | 11,762 | 9,846 | 11,558 | 12,468 | 14,453 | 15,806 |
| Distribution rate | 7.36% | 6.51% | 11.1% | 14.2% | 18.2% | 31.3% | 24% | 22.4% |
| Net sales 1 | 2,793 | 3,905 | 3,604 | 3,518 | 4,064 | 4,446 | 4,654 | 4,916 |
| EBITDA 1 | 529.1 | 916.1 | 735.4 | 423.2 | 627.8 | 741.2 | 850.6 | 905.6 |
| EBIT 1 | 442 | 835.1 | 639.1 | 328.4 | 514.4 | 620.4 | 702.7 | 774.8 |
| Net income 1 | 334.3 | 742.5 | 516.6 | 355.3 | 428 | 551.3 | 639.9 | 699.5 |
| Net Debt 1 | -453.9 | -688 | -905.2 | -1,411 | -1,035 | -1,392 | -1,776 | -2,174 |
| Reference price 3 | 43,650.00 | 46,950.00 | 45,600.00 | 42,400.00 | 81,800.00 | 75,100.00 | 75,100.00 | 75,100.00 |
| Nbr of stocks (in thousands) | 43,866 | 43,866 | 43,866 | 42,768 | 42,560 | 42,560 | - | - |
| Announcement Date | 3/10/22 | 3/8/23 | 2/27/24 | 2/28/25 | 2/26/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.98x | 0.4x | 2.41x | 5.23% | 2.37B | |
| 17.72x | 2.68x | 8.96x | 3.32% | 214B | |
| 29.58x | 7.34x | 16.23x | 1.51% | 151B | |
| 24.91x | 3.98x | 13.98x | 2.31% | 122B | |
| 61.31x | 4.44x | 40.65x | 0.42% | 41.47B | |
| 11.7x | 1.75x | 6.04x | 3.99% | 26.56B | |
| 20.3x | 2.66x | 13.5x | 1.03% | 22.36B | |
| 10.23x | 1.16x | 7.55x | 7.12% | 13.51B | |
| 18.95x | 3.61x | 8.97x | 3.08% | 13.5B | |
| Average | 22.30x | 3.11x | 13.14x | 3.11% | 67.36B | |
| Weighted average by Cap. | 24.75x | 4.16x | 13.93x | 2.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A111770 Stock
- Valuation Youngone Corporation
Select your edition
All financial news and data tailored to specific country editions
