Company Valuation: Poongsan Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 872,592 919,125 1,070,720 1,364,348 2,908,971 1,595,154 - -
Change - 5.33% 16.49% 27.42% 113.21% -45.16% - -
Enterprise Value (EV) 1 1,683 1,755 1,359 1,843 3,736 2,639 2,451 2,523
Change - 4.26% -22.54% 35.58% 102.73% -29.36% -7.14% 2.93%
P/E 3.59x 5.04x 6.84x 5.78x 19.8x 5.64x 6.79x 5.62x
PBR 0.6x 0.5x 0.54x 0.62x 1.27x 0.65x 0.61x 0.56x
PEG - -0.2x -0.5x 0.1x -0.5x 0.1x -0.4x 0.3x
Capitalization / Revenue 0.25x 0.21x 0.26x 0.3x 0.58x 0.26x 0.26x 0.25x
EV / Revenue 0.48x 0.4x 0.33x 0.4x 0.74x 0.43x 0.4x 0.39x
EV / EBITDA 4.09x 5.2x 4.58x 4.33x 9.64x 5.17x 5.38x 4.78x
EV / EBIT 5.36x 7.23x 5.91x 5.69x 12.6x 6.36x 7.03x 6.11x
EV / FCF -15.2x 88.7x 2.43x -11.8x -10.6x -9.88x 9.84x 17.9x
FCF Yield -6.56% 1.13% 41.2% -8.47% -9.45% -10.1% 10.2% 5.59%
Dividend per Share 3 1,000 1,000 1,200 1,200 1,700 2,467 2,300 2,283
Rate of return 3.21% 2.97% 3.06% 2.4% 1.6% 4.22% 3.94% 3.91%
EPS 3 8,686 6,678 5,727 8,642 5,388 10,360 8,605 10,396
Distribution rate 11.5% 15% 21% 13.9% 31.6% 23.8% 26.7% 22%
Net sales 1 3,509 4,373 4,125 4,554 5,049 6,084 6,171 6,423
EBITDA 1 411.8 337.5 296.8 425.1 387.7 510.2 455.4 527.7
EBIT 1 314.1 242.8 230.1 323.8 297.4 415 348.7 412.6
Net income 1 231.7 182.9 158.9 236 147.2 292.7 241.4 291.2
Net Debt 1 810.5 835.6 288.5 478.5 827.1 1,044 855.7 927.5
Reference price 3 31,150.00 33,650.00 39,200.00 49,950.00 106,500.00 58,400.00 58,400.00 58,400.00
Nbr of stocks (in thousands) 28,013 27,314 27,314 27,314 27,314 27,314 - -
Announcement Date 08/02/22 08/02/23 07/02/24 05/02/25 04/02/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.77x0.44x5.25x4.12% 1.22B
24.27x9.48x14.43x2.23% 164B
20.88x3.3x7.74x0.89% 95.64B
21.73x4.5x6.9x2.13% 43.15B
9.64x1x4.66x3.63% 43.26B
66.07x3.98x12.35x0.07% 21.18B
16.34x3.11x10.59x1.2% 18.53B
5.58x0.25x6.29x6.95% 16.49B
7.16x1.29x3.89x0.53% 15.38B
Average 19.72x 3.04x 8.01x 2.42% 46.51B
Weighted average by Cap. 22.07x 5.43x 10.10x 2.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Poongsan Corporation

Historical PBR trend

Valuation ratios - PBR - Poongsan Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Poongsan Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Poongsan Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Poongsan Corporation
  1. Stock Market
  2. Stocks
  3. A103140 Stock
  4. Valuation Poongsan Corporation