|
End-of-day quote
Korea S.E.
18/09/2026
|
5-day change | 1st Jan Change | ||
| 209,000.00 KRW | +2.20% |
|
-0.24% | +3.72% |
| 08-12 | Nomura Adjusts NC's Price Target to KRW340,000 From KRW310,000, Keeps at Buy | MT |
| 08-11 | Chip Stock Gains Push South Korean Shares Higher; NC Corporation Adds 5% | MT |
Company Valuation: NC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,200,409 | 9,097,733 | 4,883,939 | 3,620,623 | 3,907,630 | 4,069,747 | - | - |
| Change | - | -31.08% | -46.32% | -25.87% | 7.93% | 4.15% | - | - |
| Enterprise Value (EV) 1 | 11,912 | 7,290 | 3,408 | 2,561 | 3,270 | 2,690 | 2,417 | 2,013 |
| Change | - | -38.8% | -53.25% | -24.85% | 27.65% | -17.72% | -10.17% | -16.68% |
| P/E | 33.3x | 20.9x | 23x | 38.7x | 11.3x | 9.41x | 9.13x | 8.58x |
| PBR | 4.2x | 2.85x | 1.5x | 1.22x | 1.16x | 1.12x | 1.02x | 0.92x |
| PEG | - | 1.9x | -0.4x | -0.7x | 0x | 0.4x | 2.96x | 1.34x |
| Capitalization / Revenue | 5.74x | 3.54x | 2.74x | 2.29x | 2.59x | 1.47x | 1.32x | 1.24x |
| EV / Revenue | 5.18x | 2.83x | 1.91x | 1.62x | 2.17x | 0.97x | 0.79x | 0.61x |
| EV / EBITDA | 25.4x | 11x | 13.7x | -66,701x | 29.3x | 4.39x | 3.69x | 2.81x |
| EV / EBIT | 31.7x | 13x | 24.8x | -23.5x | 203x | 5.46x | 4.43x | 3.41x |
| EV / FCF | 114x | 15x | 151x | 112x | 55.9x | 6.81x | 5.4x | 3.86x |
| FCF Yield | 0.88% | 6.67% | 0.66% | 0.89% | 1.79% | 14.7% | 18.5% | 25.9% |
| Dividend per Share 3 | 5,860 | 5,860 | 3,130 | 1,460 | 1,150 | 2,947 | 4,054 | 5,153 |
| Rate of return | 0.91% | 1.31% | 1.3% | 0.8% | 0.57% | 1.41% | 1.94% | 2.47% |
| EPS 3 | 19,318 | 21,456 | 10,446 | 4,728 | 17,876 | 22,215 | 22,899 | 24,371 |
| Distribution rate | 30.3% | 27.3% | 30% | 30.9% | 6.43% | 13.3% | 17.7% | 21.1% |
| Net sales 1 | 2,300 | 2,572 | 1,780 | 1,578 | 1,507 | 2,768 | 3,076 | 3,287 |
| EBITDA 1 | 468.9 | 664.9 | 249.2 | -0.0384 | 111.7 | 612.6 | 654.3 | 715.7 |
| EBIT 1 | 375.2 | 559 | 137.3 | -109.2 | 16.08 | 493 | 545.6 | 589.8 |
| Net income 1 | 396.9 | 452.3 | 212.1 | 94.22 | 346.7 | 456.1 | 471.7 | 502.6 |
| Net Debt 1 | -1,289 | -1,807 | -1,476 | -1,059 | -638.1 | -1,380 | -1,653 | -2,056 |
| Reference price 3 | 643,000.00 | 448,000.00 | 240,500.00 | 183,100.00 | 201,500.00 | 209,000.00 | 209,000.00 | 209,000.00 |
| Nbr of stocks (in thousands) | 20,529 | 20,307 | 20,307 | 19,774 | 19,393 | 19,472 | - | - |
| Announcement Date | 15/02/22 | 08/02/23 | 07/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.21x | 0.94x | 4.25x | 1.44% | 2.88B | |
| 13.25x | 2.75x | 6.81x | 2.58% | 75.52B | |
| 21.43x | 3.72x | 13.29x | 14.92% | 15.75B | |
| 26.05x | 2.54x | 12.07x | 1.7% | 7B | |
| 9.99x | 1.31x | 3.83x | 1.11% | 6.39B | |
| 13.3x | 2.3x | 10.96x | 5.41% | 5.71B | |
| 12.92x | 3.08x | 8.04x | 5.78% | 3.77B | |
| 15.59x | 5.37x | 12.78x | 3.22% | 3.67B | |
| 16.84x | 2.01x | 9.82x | 4.97% | 2.94B | |
| 10.22x | 1.51x | 5.14x | -.--% | 2.24B | |
| Average | 14.88x | 2.55x | 8.70x | 4.11% | 12.59B | |
| Weighted average by Cap. | 14.82x | 2.77x | 8.14x | 4.23% |
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
- Stock Market
- Stocks
- A036570 Stock
- Valuation NC Corporation
Select your edition
All financial news and data tailored to specific country editions
