Valuation Doosan Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 30/06/2026			5-day change	1st Jan Change
1,487,000.00 ^KRW	+0.61%		+48.70%	+90.40%

06-23	Doosan Investment Co., Ltd. announced that it expects to receive KRW 13 billion in funding from Doosan Corporation	CI
06-19	LG CNS, Doosan Sign Deal for AI, Robotics, Data Center Business Collabs	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,938,758	1,327,149	1,489,665	3,898,767	12,602,701	22,331,824	-	-
Change	-	-31.55%	12.25%	161.72%	223.25%	77.2%	-	-
Enterprise Value (EV) ¹	7,235	5,977	4,864	8,470	16,903	27,178	26,785	25,815
Change	-	-17.4%	-18.62%	74.13%	99.57%	60.79%	-1.45%	-3.62%
P/E	9.92x	-2.12x	-4.3x	-20.1x	186x	59.8x	36.8x	24.3x
PBR	0.74x	0.63x	0.98x	2.66x	8.53x	16.1x	11.6x	9.34x
PEG	-	0x	0.1x	0.5x	-1x	0x	0.6x	0.5x
Capitalization / Revenue	0.14x	0.08x	0.08x	0.22x	0.64x	1.03x	0.92x	0.81x
EV / Revenue	0.53x	0.35x	0.25x	0.47x	0.85x	1.26x	1.11x	0.94x
EV / EBITDA	4.6x	3.41x	2.27x	4.78x	9.03x	10.1x	8.04x	6.35x
EV / EBIT	7.55x	5.31x	3.39x	8.45x	15.9x	15.1x	11.3x	8.28x
EV / FCF	21.1x	-35.8x	3.67x	-21x	41x	134x	39.9x	23.4x
FCF Yield	4.74%	-2.79%	27.2%	-4.75%	2.44%	0.75%	2.51%	4.28%
Dividend per Share ³	2,050	2,000	2,000	2,000	4,000	4,452	4,777	6,010
Rate of return	1.74%	2.41%	2.13%	0.78%	0.51%	0.3%	0.32%	0.41%
EPS ³	11,890	-39,123	-21,823	-12,715	4,194	24,709	40,121	60,822
Distribution rate	17.2%	-5.11%	-9.16%	-15.7%	95.4%	18%	11.9%	9.88%
Net sales ¹	13,728	16,996	19,130	18,132	19,784	21,578	24,196	27,424
EBITDA ¹	1,571	1,751	2,141	1,771	1,871	2,697	3,330	4,066
EBIT ¹	958.8	1,126	1,435	1,003	1,063	1,799	2,379	3,117
Net income ¹	656.7	-696.4	-388.3	-226.2	75.78	386	571.7	720.7
Net Debt ¹	5,297	4,649	3,374	4,571	4,300	4,846	4,453	3,483
Reference price ³	118,000.00	83,100.00	93,900.00	255,000.00	781,000.00	1,478,000.00	1,478,000.00	1,478,000.00
Nbr of stocks (in thousands)	17,800	17,800	17,800	17,800	17,840	17,840	-	-
Announcement Date	11/02/22	07/03/23	31/01/24	24/01/25	10/02/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
DOOSAN CORPORATION	59.82x	1.25x	10.04x	0.3%	14.4B
BERKSHIRE HATHAWAY INC.	24.1x	-	-	-.--%	1,070B
HITACHI, LTD.	24.95x	1.88x	12.05x	1.1%	124B
3M COMPANY	21.29x	3.73x	12.76x	1.99%	84.72B
ILLINOIS TOOL WORKS INC.	23.6x	5.13x	17.47x	2.47%	76.95B
MITSUBISHI ELECTRIC CORPORATION	24.05x	1.85x	13.43x	1.13%	74.07B
MITSUBISHI HEAVY INDUSTRIES, LTD.	42.72x	2.57x	21.21x	0.69%	75.76B
JARDINE MATHESON HOLDINGS LIMITED	11.12x	0.72x	4.32x	3.92%	18.43B
INDUSTRIES QATAR Q.P.S.C.	20.54x	3.98x	12.32x	4.69%	18.3B
Average	28.02x	2.64x	12.95x	1.81%	172.95B
Weighted average by Cap.	25.03x	2.83x	14.32x	0.51%