|
End-of-day quote
Korea S.E.
25/08/2026
|
5-day change | 1st Jan Change | ||
| 79,800.00 KRW | +0.63% |
|
+2.97% | +10.68% |
| 08-27 | South Korea's S-1 jumps after activist makes $655 million bid for Samsung's stake | RE |
| 08-27 | Activist Investor Flashlight Makes Offer for Samsung Affiliates' Stake in S-1 | DJ |
Company Valuation: S-1 Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,498,577 | 2,004,947 | 2,028,614 | 2,001,566 | 2,437,718 | 2,890,775 | - | - |
| Change | - | -19.76% | 1.18% | -1.33% | 21.79% | 18.59% | - | - |
| Enterprise Value (EV) 1 | 1,958 | 1,624 | 1,342 | 1,227 | 1,574 | 1,962 | 1,846 | 1,746 |
| Change | - | -17.03% | -17.37% | -8.56% | 28.26% | 24.62% | -5.91% | -5.41% |
| P/E | 19.4x | 13.3x | 10.7x | 11.3x | 13.7x | 18.9x | 15.5x | 14.8x |
| PBR | 1.73x | 1.32x | 1.27x | 1.21x | 1.39x | 1.71x | 1.65x | 1.56x |
| PEG | - | 0.8x | 0.4x | -1.68x | 13.26x | -1.3x | 0.7x | 3.23x |
| Capitalization / Revenue | 1.08x | 0.81x | 0.77x | 0.71x | 0.84x | 0.98x | 0.92x | 0.88x |
| EV / Revenue | 0.85x | 0.66x | 0.51x | 0.44x | 0.54x | 0.67x | 0.59x | 0.53x |
| EV / EBITDA | 5.61x | 4.33x | 3.47x | 3.21x | 3.85x | 5.12x | 4.26x | 3.86x |
| EV / EBIT | 10.9x | 7.96x | 6.31x | 5.87x | 6.71x | 9.57x | 7.17x | 6.55x |
| EV / FCF | 11x | 11.6x | 6.3x | 5.56x | 8.82x | 11.6x | 7.37x | 7.06x |
| FCF Yield | 9.07% | 8.65% | 15.9% | 18% | 11.3% | 8.62% | 13.6% | 14.2% |
| Dividend per Share 3 | 2,500 | 2,500 | 2,700 | - | 3,200 | 3,233 | 3,329 | 3,367 |
| Rate of return | 3.38% | 4.22% | 4.5% | - | 4.44% | 3.78% | 3.89% | 3.94% |
| EPS 3 | 3,815 | 4,467 | 5,604 | 5,227 | 5,281 | 4,519 | 5,517 | 5,770 |
| Distribution rate | 65.5% | 56% | 48.2% | - | 60.6% | 71.6% | 60.3% | 58.4% |
| Net sales 1 | 2,312 | 2,468 | 2,621 | 2,805 | 2,889 | 2,949 | 3,131 | 3,266 |
| EBITDA 1 | 348.7 | 375.3 | 387.2 | 382 | 408.5 | 383.1 | 433.8 | 452.2 |
| EBIT 1 | 179.7 | 204.1 | 212.6 | 209.2 | 234.6 | 205.1 | 257.5 | 266.6 |
| Net income 1 | 129 | 151 | 189.5 | 176.7 | 178.6 | 166.6 | 203.1 | 209.3 |
| Net Debt 1 | -540.7 | -380.5 | -686.3 | -774.1 | -863.4 | -928.8 | -1,045 | -1,145 |
| Reference price 3 | 73,900.00 | 59,300.00 | 60,000.00 | 59,200.00 | 72,100.00 | 85,500.00 | 85,500.00 | 85,500.00 |
| Nbr of stocks (in thousands) | 33,810 | 33,810 | 33,810 | 33,810 | 33,810 | 33,810 | - | - |
| Announcement Date | 28/01/22 | 31/01/23 | 26/01/24 | 24/01/25 | 29/01/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.92x | 0.67x | 5.12x | 3.78% | 2.09B | |
| 19.52x | 3.41x | 13.64x | 1.4% | 13.58B | |
| 9.44x | 2.48x | 4.85x | 2.95% | 5.45B | |
| 24.11x | 0.97x | 6.01x | 1.67% | 3.04B | |
| 14.47x | 0.98x | 6.35x | - | 3.03B | |
| 77.8x | - | - | - | 1.41B | |
| 22.83x | - | - | - | 1.34B | |
| 21.62x | - | - | - | 1.26B | |
| 30.47x | 1.36x | 12.7x | 0.46% | 1.17B | |
| Average | 26.58x | 1.64x | 8.11x | 2.05% | 3.6B | |
| Weighted average by Cap. | 20.89x | 2.42x | 9.69x | 1.92% |
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
- A012750 Stock
- Valuation S-1 Corporation
Select your edition
All financial news and data tailored to specific country editions
