Valuation DAE-IL Corporation

Stocks

End-of-day quote Korea S.E. 18/09/2026			5-day change	1st Jan Change
5,910.00 ^KRW	+8.04%		+9.24%	-59.02%

08-13	DAE-IL Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	DAE-IL Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	113,913	215,815	130,574	192,954	142,585	558,716
Change	-	89.46%	-39.5%	47.77%	-26.1%	291.85%
Enterprise Value (EV) ¹	378,983	446,256	314,102	444,413	432,187	861,710
Change	-	17.75%	-29.61%	41.49%	-2.75%	99.38%
P/E	-0.93x	7.42x	42.7x	5.28x	9.95x	-51.9x
PBR	3.15x	2.29x	1.27x	1.42x	0.96x	3.87x
PEG	-	-0x	-0.5x	0x	-0.2x	0x
Capitalization / Revenue	0.23x	0.37x	0.19x	0.26x	0.2x	0.74x
EV / Revenue	0.77x	0.76x	0.45x	0.61x	0.6x	1.14x
EV / EBITDA	-13.9x	6.87x	4.5x	6.08x	6.87x	14.8x
EV / EBIT	-5.22x	16.7x	10.2x	12.4x	19.8x	52.1x
EV / FCF	3.38x	27.3x	5.52x	-5.06x	-12.7x	-36.4x
FCF Yield	29.6%	3.66%	18.1%	-19.8%	-7.87%	-2.75%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3,167	751	79	944	370	-277.8
Distribution rate	-	-	-	-	-	-
Net sales ¹	493,387	590,132	695,890	728,665	719,128	757,310
EBITDA ¹	-27,186	64,922	69,748	73,037	62,948	58,183
EBIT ¹	-72,621	26,722	30,668	35,776	21,832	16,550
Net income ¹	-121,858	28,970	3,041	36,728	14,228	-10,547
Net Debt ¹	265,070	230,442	183,529	251,458	289,602	302,995
Reference price ²	2,940.00	5,570.00	3,370.00	4,980.00	3,680.00	14,420.00
Nbr of stocks (in thousands)	38,746	38,746	38,746	38,746	38,746	38,746
Announcement Date	19/03/21	18/03/22	17/03/23	15/03/24	21/03/25	20/03/26

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.($)
DAE-IL CORPORATION	-	-	-	-	153M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.75x	1.22x	9.4x	2.09%	41.1B
WEICHAI POWER CO., LTD.	14.8x	0.73x	5.62x	3.69%	34.32B
DENSO CORPORATION	12.34x	0.59x	5.15x	3.78%	31.22B
HYUNDAI MOBIS CO.,LTD	8.19x	0.48x	6.21x	1.84%	24.4B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.52x	2.63x	9.03x	4.2%	20.42B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.06x	1.19x	12.57x	0.61%	17.81B
MAGNA INTERNATIONAL INC.	10.41x	0.49x	4.78x	3.05%	17.22B
CONTINENTAL AG	13.49x	1.38x	7.11x	4.08%	16.24B
BOSCH LIMITED	47.01x	5.14x	35.92x	0.77%	14.73B
Average	18.73x	1.54x	10.64x	2.68%	21.76B
Weighted average by Cap.	17.22x	1.32x	9.32x	2.77%