Company Valuation: LG Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,913,132 12,307,635 13,343,001 11,063,786 12,401,439 15,232,708 - -
Change - -4.69% 8.41% -17.08% 12.09% 22.83% - -
Enterprise Value (EV) 1 10,794 10,183 11,218 8,946 9,463 12,047 11,060 9,232
Change - -5.65% 10.16% -20.25% 5.78% 27.3% -8.19% -16.53%
P/E 5.22x 6.29x 10.7x 19.4x 16.9x 11.7x 10.5x 9.34x
PBR 0.61x 0.48x 0.51x 0.4x 0.43x 0.51x 0.49x 0.47x
PEG - -0.3x -0.3x -0.4x 0.6x 0.2x 0.9x 0.8x
Capitalization / Revenue 1.88x 1.71x 1.79x 1.54x 1.71x 1.84x 1.66x 1.53x
EV / Revenue 1.57x 1.42x 1.51x 1.24x 1.3x 1.45x 1.2x 0.93x
EV / EBITDA 4.1x 4.8x 6.31x 7.71x 8.28x 6.37x 4.92x 3.62x
EV / EBIT 4.39x 5.25x 7.06x 9.11x 10.4x 7.17x 5.27x 3.79x
EV / FCF 15.7x 21.2x 14.5x 7.1x 11x 10.6x 5.96x 4.89x
FCF Yield 6.36% 4.72% 6.88% 14.1% 9.13% 9.45% 16.8% 20.4%
Dividend per Share 3 2,800 - 3,100 3,000 3,100 3,432 3,396 3,447
Rate of return 3.46% - 3.61% 4.17% 3.84% 3.45% 3.41% 3.46%
EPS 3 15,504 12,422 8,032 3,712 4,780 8,489 9,483 10,655
Distribution rate 18.1% - 38.6% 80.8% 64.9% 40.4% 35.8% 32.4%
Net sales 1 6,859 7,186 7,445 7,190 7,253 8,293 9,204 9,945
EBITDA 1 2,636 2,120 1,777 1,161 1,143 1,891 2,250 2,547
EBIT 1 2,460 1,941 1,589 981.5 912.2 1,681 2,101 2,433
Net income 1 2,565 1,980 1,414 588.7 737.2 1,301 1,530 1,644
Net Debt 1 -2,119 -2,124 -2,125 -2,118 -2,938 -3,186 -4,172 -6,000
Reference price 3 80,900.00 78,100.00 85,900.00 72,000.00 80,700.00 99,500.00 99,500.00 99,500.00
Nbr of stocks (in thousands) 160,262 158,298 156,215 154,203 154,203 154,203 - -
Announcement Date 10/02/22 09/02/23 18/01/24 06/02/25 05/02/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.76x1.45x6.4x3.41% 11.37B
25.33x4.08x14.17x2.67% 239B
23.17x4.86x11.92x0.71% 199B
16.62x1.89x9.72x2.85% 144B
-135.05x18.59x102.21x-.--% 120B
-549.83x39.07x160.49x-.--% 113B
16.04x2.89x11.15x5.02% 93.45B
22.42x5.82x14.3x2.52% 66.94B
14.75x2.13x9.07x5.16% 47.77B
24.9x2.07x13.12x1.25% 48.79B
Average -52.99x 8.29x 35.25x 2.36% 108.4B
Weighted average by Cap. -55.77x 9.00x 37.61x 2.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LG Corp.

Historical PBR trend

Valuation ratios - PBR - LG Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LG Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LG Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - LG Corp.