Company Valuation: GS Global Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 160,041 195,514 185,614 210,363 220,675 190,976
Change - 22.16% -5.06% 13.33% 4.9% -13.46%
Enterprise Value (EV) 1 499,990 884,182 675,893 506,227 552,414 571,700
Change - 76.84% -23.56% -25.1% 9.12% 3.49%
P/E -1.99x 8.38x 2.64x 7.58x 4.07x 9.61x
PBR 0.56x 0.59x 0.47x 0.5x 0.41x 0.35x
PEG - -0x 0x -0.1x 0x -0.2x
Capitalization / Revenue 0.06x 0.05x 0.04x 0.05x 0.05x 0.05x
EV / Revenue 0.18x 0.23x 0.13x 0.13x 0.14x 0.14x
EV / EBITDA 9.03x 14.4x 7.5x 5.16x 5.32x 7.24x
EV / EBIT 17.1x 22.8x 9.62x 6.63x 7.09x 10.9x
EV / FCF 4.28x -2.49x 3.47x 2.73x -4.14x -15.4x
FCF Yield 23.3% -40.1% 28.8% 36.7% -24.2% -6.47%
Dividend per Share 2 - - - 25 25 -
Rate of return - - - 0.98% 0.93% -
EPS 2 -974 282.7 851 336.6 656.9 241
Distribution rate - - - 7.43% 3.81% -
Net sales 1 2,815,021 3,849,041 5,070,923 3,916,493 4,066,494 4,109,265
EBITDA 1 55,392 61,270 90,079 98,046 103,741 78,977
EBIT 1 29,217 38,718 70,291 76,318 77,947 52,310
Net income 1 -80,354 23,322 70,202 27,765 54,188 19,904
Net Debt 1 339,949 688,668 490,279 295,864 331,739 380,723
Reference price 2 1,940.00 2,370.00 2,250.00 2,550.00 2,675.00 2,315.00
Nbr of stocks (in thousands) 82,495 82,495 82,495 82,495 82,495 82,495
Announcement Date 18/03/21 15/03/22 17/03/23 18/03/24 18/03/25 17/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 160M
13.22x - - - 1.05B
8.39x - - - 638M
14.42x0.31x5.42x1.05% 473M
Average 12.01x 0.31x 5.42x 1.05% 580.98M
Weighted average by Cap. 12.06x 0.31x 5.42x 1.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. A001250 Stock
  4. Valuation GS Global Corp.