Valuation Daesang Corporation

Stocks

End-of-day quote Korea S.E. 30/10/2026			5-day change	1st Jan Change
16,740.00 ^KRW	+0.54%		+1.76%	-20.48%

10-28	Daesang's Subsidiary's Fine Payment Deadline Revised to Six Instalments	MT
10-16	Daesang Corporation Expands North American Allulose Business Through Sweevero and Plans Expansion into Major Global Markets	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	830,798	780,236	755,052	686,024	752,690	598,903	-	-
Change	-	-6.09%	-3.23%	-9.14%	9.72%	-20.43%	-	-
Enterprise Value (EV)	831,147	780,994	755,052	686,469	752,690	598,903	598,903	598,903
Change	-	-6.03%	-3.32%	-9.08%	9.65%	-20.43%	0%	0%
P/E	5.82x	9.5x	-	7.26x	-2.49x	6.25x	5.61x	5.57x
PBR	0.66x	0.56x	0.54x	0.47x	0.68x	0.53x	0.5x	0.47x
PEG	-	-0.2x	-	-	0x	-0x	0.5x	7.55x
Capitalization / Revenue	0.24x	0.19x	0.18x	0.16x	0.17x	0.13x	0.13x	0.13x
EV / Revenue	0x	0x	0x	0x	0x	0.13x	0.13x	0.13x
EV / EBITDA	0x	0x	-	0x	-	1.78x	1.64x	1.63x
EV / EBIT	0x	0x	0x	0x	0x	3.44x	2.91x	2.91x
EV / FCF	-0x	-0x	-	0x	-	11.3x	9.36x	7.78x
FCF Yield	-12.2%	-34%	-	5.81%	-	8.85%	10.7%	12.9%
Dividend per Share ²	800	800	800	850	850	850	850	850
Rate of return	3.43%	3.65%	3.86%	4.43%	4.04%	5.08%	5.08%	5.08%
EPS ²	4,001	2,306	-	2,642	-8,447	2,677	2,984	3,006
Distribution rate	20%	34.7%	-	32.2%	-10.1%	31.8%	28.5%	28.3%
Net sales ¹	3,470	4,084	4,110	4,255	4,402	4,497	4,722	4,722
EBITDA ¹	263.5	267.4	-	323.7	-	336	366	367
EBIT ¹	153.2	140	123.2	176.9	170.6	174.2	206	206
Net income ¹	144.1	83.07	-	94.49	75.67	94	105	105
Net Debt	348.2	757.8	-	444.7	-	-	-	-
Reference price ²	23,300.00	21,900.00	20,750.00	19,190.00	21,050.00	16,740.00	16,740.00	16,740.00
Nbr of stocks (in thousands)	36,018	36,018	36,018	36,018	36,018	36,018	-	-
Announcement Date	17/03/22	09/03/23	29/01/24	04/02/25	29/01/26	-	-	-

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.($)
DAESANG CORPORATION	6.22x	-	-	5.11%	444M
NESTLÉ S.A.	21.64x	2.92x	14.41x	3.79%	258B
MONDELEZ INTERNATIONAL, INC.	19.45x	2.5x	14.87x	3.29%	79.81B
DANONE	17.3x	1.78x	10.17x	3.63%	46.24B
ARCHER-DANIELS-MIDLAND COMPANY	14.09x	0.51x	9.1x	2.74%	36.73B
THE HERSHEY COMPANY	18.57x	2.98x	11.95x	3.6%	32.2B
AJINOMOTO CO., INC.	35.17x	3.04x	17.74x	1.05%	31.07B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.48x	17.47x	3.22%	29.69B
KRAFT HEINZ	-8.42x	1.84x	9.2x	6.71%	28.34B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.35x	1.75x	12.39x	4.65%	27.95B
Average	16.84x	2.53x	13.03x	3.78%	57.02B
Weighted average by Cap.	19.62x	2.65x	13.63x	3.64%