Company Valuation: GS Engineering & Construction Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,361,600 1,795,400 1,275,031 1,472,822 1,672,311 2,886,222 - -
Change - -46.59% -28.98% 15.51% 13.54% 72.59% - -
Enterprise Value (EV) 1 4,813 4,846 4,858 5,627 5,351 5,729 5,440 5,351
Change - 0.69% 0.23% 15.82% -4.9% 7.07% -5.05% -1.63%
P/E 8.22x 5.29x -2.65x 6x 18.4x 16.9x 7.92x 7.25x
PBR 0.72x 0.37x 0.3x 0.33x 0.35x 0.59x 0.56x 0.52x
PEG - -0.3x 0x -0x -0.3x 0.2x 0x 0.77x
Capitalization / Revenue 0.37x 0.15x 0.09x 0.11x 0.13x 0.26x 0.24x 0.22x
EV / Revenue 0.53x 0.39x 0.36x 0.44x 0.43x 0.52x 0.45x 0.42x
EV / EBITDA 6.01x 6.3x -25x 11.4x 7.93x 8.98x 6.77x 6.09x
EV / EBIT 7.45x 8.74x -12.5x 19.7x 12.2x 13.8x 9.16x 7.74x
EV / FCF 4.95x -16x -765x -37.9x 14.6x 9.12x 11.6x 19x
FCF Yield 20.2% -6.24% -0.13% -2.64% 6.83% 11% 8.61% 5.26%
Dividend per Share 3 1,200 1,300 - - 500 572.2 686.4 750
Rate of return 3.03% 6.15% - - 2.54% 1.68% 2.02% 2.21%
EPS 3 4,815 3,997 -5,677 2,893 1,073 2,007 4,291 4,692
Distribution rate 24.9% 32.5% - - 46.6% 28.5% 16% 16%
Net sales 1 9,037 12,299 13,437 12,864 12,450 11,098 12,022 12,843
EBITDA 1 800.3 769.1 -194.5 494.7 675.1 638 803 878.2
EBIT 1 646 554.6 -388.5 286.2 437.8 415 593.8 691
Net income 1 425 342.9 -481.8 246.6 93.55 169.9 379 423.9
Net Debt 1 1,452 3,051 3,583 4,154 3,678 2,843 2,553 2,465
Reference price 3 39,600.00 21,150.00 15,020.00 17,350.00 19,700.00 34,000.00 34,000.00 34,000.00
Nbr of stocks (in thousands) 84,889 84,889 84,889 84,889 84,889 84,889 - -
Announcement Date 27/01/22 30/01/23 31/01/24 05/02/25 06/02/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.71x0.53x9.19x1.61% 2.22B
55.6x2.57x24.51x0.07% 96.88B
12.23x1.05x5.75x4.78% 70.03B
34.14x4.29x23.31x0.2% 58.27B
25.33x1.96x19.28x1.17% 54.03B
50.85x4.05x25.61x1.91% 39.9B
23.37x1.59x14.71x0.2% 33.77B
26.99x0.68x11.16x2.29% 33.69B
21.59x0.43x6.83x2.81% 29.14B
4.87x0.31x5.93x5.79% 25.97B
Average 27.27x 1.75x 14.63x 2.08% 44.39B
Weighted average by Cap. 31.82x 2.11x 16.77x 1.83%

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

  1. Stock Market
  2. Stocks
  3. A006360 Stock
  4. Valuation GS Engineering & Construction Corporation