Valuation LS Corp.

Stocks

End-of-day quote Korea S.E. 15/09/2026			5-day change	1st Jan Change
303,500.00 ^KRW	-2.72%		+0.33%	+51.83%

09-11	LS Unit to Issue KRW500 Billion in Exchangeable Bonds	MT
08-05	LS Corp Says Investment in South Korea Rare-Earth Permanent Magnet Plant Not Finalized	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,502,199	1,913,867	2,559,144	2,578,873	5,466,773	8,299,978	-	-
Change	-	27.4%	33.72%	0.77%	111.98%	51.83%	-	-
Enterprise Value (EV) ¹	4,976	7,370	8,315	9,237	13,372	15,366	15,536	15,020
Change	-	48.11%	12.82%	11.09%	44.77%	14.91%	1.11%	-3.32%
P/E	5.38x	4.31x	5.78x	10.9x	20.3x	14.6x	11.6x	9.79x
PBR	0.42x	0.49x	0.54x	0.56x	1.09x	1.74x	1.55x	1.37x
PEG	-	0.1x	-19.47x	-0.2x	1.5x	0x	0.4x	0.5x
Capitalization / Revenue	0.11x	0.11x	0.1x	0.09x	0.17x	0.2x	0.2x	0.18x
EV / Revenue	0.38x	0.42x	0.34x	0.34x	0.42x	0.37x	0.37x	0.33x
EV / EBITDA	5.47x	7.3x	6.37x	5.94x	8.53x	5.96x	5.68x	4.76x
EV / EBIT	8.24x	11.4x	9.24x	8.6x	12.7x	7.44x	7.4x	6.1x
EV / FCF	-11.4x	-444x	-35.9x	-327x	-14.2x	-24.1x	27.4x	17.1x
FCF Yield	-8.77%	-0.23%	-2.79%	-0.31%	-7.04%	-4.15%	3.66%	5.86%
Dividend per Share ³	1,450	1,450	1,550	1,600	1,650	2,529	2,593	2,629
Rate of return	2.68%	2.08%	1.66%	1.7%	0.83%	0.83%	0.85%	0.87%
EPS ³	10,056	16,165	16,117	8,677	9,857	20,769	26,131	30,998
Distribution rate	14.4%	8.97%	9.62%	18.4%	16.7%	12.2%	9.92%	8.48%
Net sales ¹	13,096	17,493	24,516	27,545	31,825	41,599	42,385	45,127
EBITDA ¹	909	1,009	1,305	1,554	1,568	2,577	2,735	3,158
EBIT ¹	604	645.3	899.9	1,074	1,056	2,066	2,100	2,460
Net income ¹	277.8	524.6	541.7	238.4	269.9	653.6	810.9	964.3
Net Debt ¹	3,474	5,456	5,756	6,658	7,905	7,066	7,236	6,720
Reference price ³	54,100.00	69,700.00	93,200.00	94,300.00	199,900.00	303,500.00	303,500.00	303,500.00
Nbr of stocks (in thousands)	27,767	27,459	27,459	27,348	27,348	27,348	-	-
Announcement Date	14/02/22	14/02/23	05/02/24	05/02/25	02/02/26	-	-	-

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.($)
LS CORP.	14.61x	0.37x	5.96x	0.83%	6.09B
PRYSMIAN S.P.A.	25.43x	1.65x	12.96x	0.86%	39.88B
JIANGSU ETERN COMPANY LIMITED	39.15x	7.07x	30.17x	-	8.95B
NEXANS	18.86x	0.97x	8.1x	2.34%	6.73B
CENERGY HOLDINGS S.A.	17.9x	2.13x	12.14x	1.66%	5.4B
GAON CABLE CO., LTD.	66.45x	2.26x	42.31x	-	5.24B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	17.77x	2.11x	12.3x	1.73%	4.49B
KEI INDUSTRIES LIMITED	36.71x	2.87x	24.94x	0.12%	4.48B
Average	29.61x	2.43x	18.61x	1.26%	10.16B
Weighted average by Cap.	27.93x	2.26x	16.39x	1.08%