|
End-of-day quote
Korea S.E.
2026-09-21
|
5-day change | 1st Jan Change | ||
| 71,400.00 KRW | 0.00% |
|
-1.38% | -12.71% |
| 08-11 | Youngone Sets 12.8% ROE Target in Value-Up Plan | MT |
| 11-17 | SK Securities Upgrades Youngone to Buy from Hold, Price Target is KRW90,000 | 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 | 3,038,792 | - | - |
| Change | - | 7.56% | -2.88% | -9.35% | 91.99% | -12.71% | - | - |
| Enterprise Value (EV) 1 | 1,461 | 1,372 | 1,095 | 402.6 | 2,446 | 1,696 | 1,307 | 879.4 |
| Change | - | -6.11% | -20.16% | -63.24% | 507.62% | -30.66% | -22.92% | -32.73% |
| P/E | 6.42x | 3.06x | 3.88x | 4.31x | 7.08x | 5.8x | 4.91x | 4.52x |
| PBR | 0.86x | 0.74x | 0.62x | 0.5x | 0.85x | 0.68x | 0.61x | 0.55x |
| PEG | - | 0x | -0.2x | -0.3x | 0.4x | 0.89x | 0.3x | 0.52x |
| Capitalization / Revenue | 0.69x | 0.53x | 0.55x | 0.52x | 0.86x | 0.68x | 0.64x | 0.61x |
| EV / Revenue | 0.52x | 0.35x | 0.3x | 0.11x | 0.6x | 0.38x | 0.28x | 0.18x |
| EV / EBITDA | 2.76x | 1.5x | 1.49x | 0.95x | 3.9x | 2.26x | 1.52x | 0.96x |
| EV / EBIT | 3.31x | 1.64x | 1.71x | 1.23x | 4.76x | 2.7x | 1.83x | 1.12x |
| EV / FCF | 9.24x | 4.38x | 3.1x | 0.79x | 16.1x | 4.73x | 2.87x | 1.57x |
| FCF Yield | 10.8% | 22.8% | 32.3% | 126% | 6.2% | 21.1% | 34.9% | 63.6% |
| Dividend per Share 3 | 500 | 1,000 | 1,300 | 1,400 | 2,100 | 3,906 | 3,088 | 3,205 |
| Rate of return | 1.15% | 2.13% | 2.85% | 3.3% | 2.57% | 5.47% | 4.32% | 4.49% |
| EPS 3 | 6,795 | 15,363 | 11,762 | 9,846 | 11,558 | 12,312 | 14,536 | 15,793 |
| Distribution rate | 7.36% | 6.51% | 11.1% | 14.2% | 18.2% | 31.7% | 21.2% | 20.3% |
| Net sales 1 | 2,793 | 3,905 | 3,604 | 3,518 | 4,064 | 4,477 | 4,722 | 4,969 |
| EBITDA 1 | 529.1 | 916.1 | 735.4 | 423.2 | 627.8 | 750.2 | 860.9 | 914.2 |
| EBIT 1 | 442 | 835.1 | 639.1 | 328.4 | 514.4 | 628.9 | 714 | 785 |
| Net income 1 | 334.3 | 742.5 | 516.6 | 355.3 | 428 | 543.8 | 643.6 | 699.1 |
| Net Debt 1 | -453.9 | -688 | -905.2 | -1,411 | -1,035 | -1,343 | -1,732 | -2,159 |
| Reference price 3 | 43,650.00 | 46,950.00 | 45,600.00 | 42,400.00 | 81,800.00 | 71,400.00 | 71,400.00 | 71,400.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.8x | 0.38x | 2.26x | 5.47% | 2.19B | |
| 11.25x | 1.69x | 5.82x | 4.11% | 25.56B | |
| 20.02x | - | - | 3.06% | 2.18B | |
| 11.98x | 1.57x | 8.77x | 3.29% | 1.85B | |
| Average | 12.26x | 1.21x | 5.62x | 3.98% | 7.95B | |
| Weighted average by Cap. | 11.52x | 1.59x | 5.74x | 4.09% |
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
