Valuation Boryung Corporation

Stocks

End-of-day quote Korea S.E. 02/10/2026			5-day change	1st Jan Change
8,420.00 ^KRW	-0.47%		+1.69%	-6.55%

09-23	Boryung Signs KRW383.7 billion Taxotere Export Supply Contract with China's Yifan Pharmaceutical	MT
09-22	South Korean Shares Extend Winning Streak for Third Day on Chip Stock Gains, Wall Street Rally	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	965,199	596,925	783,143	863,978	761,169	708,342	-	-
Change	-	-38.16%	31.2%	10.32%	-11.9%	-6.94%	-	-
Enterprise Value (EV)	965,305	597,038	783,212	863,978	761,169	708,342	708,342	708,342
Change	-	-38.15%	31.18%	10.31%	-11.9%	-6.94%	0%	0%
P/E	21.4x	14.3x	19.5x	10.1x	11.8x	10.9x	10.6x	9.23x
PBR	1.93x	1.16x	1.52x	0.9x	0.89x	0.79x	0.74x	0.7x
PEG	-	-1.99x	-5.15x	0.2x	-0.5x	13.92x	3.56x	0.6x
Capitalization / Revenue	1.54x	0.78x	0.91x	0.85x	0.73x	0.67x	0.65x	0.63x
EV / Revenue	0x	0x	0x	0x	0x	0.67x	0.65x	0.63x
EV / EBITDA	0x	0x	0x	0x	0x	5.83x	5.66x	5.7x
EV / EBIT	0x	0x	0x	0x	0x	8.83x	8.53x	7.82x
EV / FCF	0x	0x	0x	-	0x	60x	17.7x	8.3x
FCF Yield	4.56%	1.26%	3.48%	-	14.6%	1.67%	5.65%	12%
Dividend per Share ²	100	100	99.97	100	100	160	160	160
Rate of return	0.68%	1.1%	0.84%	0.97%	1.11%	1.9%	1.9%	1.9%
EPS ²	683	634	610	1,016	766	772	795	912
Distribution rate	14.6%	15.8%	16.4%	9.84%	13.1%	20.7%	20.1%	17.5%
Net sales ¹	627.3	760.5	859.6	1,017	1,036	1,058	1,084	1,129
EBITDA ¹	72.74	93.16	94.38	113.3	108.6	121.6	125.1	124.3
EBIT ¹	41.45	56.6	68.27	70.47	85.54	80.18	83	90.6
Net income ¹	43.04	40.92	40.2	72.77	85.04	66.2	68.2	78.3
Net Debt	105.8	113.1	69.08	-	-	-	-	-
Reference price ²	14,600.00	9,060.00	11,890.00	10,290.00	9,010.00	8,420.00	8,420.00	8,420.00
Nbr of stocks (in thousands)	66,110	65,886	65,866	83,963	84,480	84,126	-	-
Announcement Date	17/03/22	06/02/23	29/01/24	03/02/25	02/02/26	-	-	-

¹KRW in Billions²KRW

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.($)
BORYUNG CORPORATION	10.91x	-	-	1.9%	526M
ELI LILLY AND COMPANY	32.45x	11.78x	23.93x	0.61%	1,019B
JOHNSON & JOHNSON	28.48x	6.32x	17.74x	2.09%	617B
ABBVIE INC.	33.26x	7.78x	16.08x	2.64%	464B
MERCK & CO., INC.	104.98x	5.87x	24.89x	2.36%	356B
ROCHE HOLDING AG	18.81x	4.58x	11.36x	2.9%	333B
NOVARTIS AG	19.83x	5.17x	12.78x	3.09%	267B
ASTRAZENECA PLC	20.02x	4.17x	11.86x	2.13%	244B
AMGEN INC.	25.46x	6.66x	11.86x	2.5%	218B
GILEAD SCIENCES, INC.	-43.78x	6.39x	24.97x	2.27%	179B
Average	25.04x	6.52x	17.28x	2.25%	369.77B
Weighted average by Cap.	31.80x	7.61x	18.61x	1.96%