Company Valuation: Kia Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 32,956,550 23,775,209 39,508,169 39,237,701 46,679,515 44,850,907 - -
Change - -27.86% 66.17% -0.68% 18.97% -3.92% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 24,029 20,581 15,396
Change - -28.13% 27.97% -10% 31.93% -11.14% -14.35% -25.19%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 5.29x 4.93x 4.54x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.67x 0.61x 0.56x
PEG - 0.3x 0.1x 0.3x -0.3x 0.4x 0.67x 0.54x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.36x 0.34x 0.33x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.19x 0.16x 0.11x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 1.79x 1.42x 0.98x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 2.36x 1.87x 1.3x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 3x 2.61x 1.78x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 33.4% 38.2% 56.1%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,826 7,160 7,475
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 5.91% 6.2% 6.48%
EPS 3 11,874 13,495 22,168 24,893 19,382 21,822 23,428 25,409
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 31.3% 30.6% 29.4%
Net sales 1 69,862 86,559 99,808 107,449 114,141 125,158 130,694 136,029
EBITDA 1 7,287 9,656 13,961 15,216 11,792 13,443 14,494 15,669
EBIT 1 5,066 7,233 11,608 12,667 9,078 10,180 10,995 11,864
Net income 1 4,760 5,409 8,777 9,791 7,561 8,490 9,137 9,878
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -20,822 -24,270 -29,455
Reference price 3 82,200.00 59,300.00 100,000.00 100,700.00 121,800.00 115,400.00 115,400.00 115,400.00
Nbr of stocks (in thousands) 400,931 400,931 395,082 389,649 383,247 388,656 - -
Announcement Date 26/01/22 27/01/23 24/01/24 24/01/25 28/01/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.29x0.19x1.79x5.91% 33.04B
36.28x9.15x23.31x1.08% 78.32B
25.42x1.41x13.69x1.23% 39.58B
6.02x0.28x3.29x5.16% 18.36B
11.93x-0x-0.06x2.55% 18.24B
9.74x0.02x0.28x-.--% 13.33B
24.71x0.08x1.4x1.29% 9.34B
7.71x0.37x6.39x10.76% 5.5B
9.53x0.39x9.76x7.39% 2.96B
Average 15.18x 1.32x 6.65x 3.93% 24.3B
Weighted average by Cap. 21.87x 3.60x 11.74x 2.58%

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. A000270 Stock
  4. Valuation Kia Corporation