|
End-of-day quote
Korea S.E.
20/08/2026
|
5-day change | 1st Jan Change | ||
| 142,600.00 KRW | -5.94% |
|
+1.21% | +71.81% |
| 08-10 | S-Oil Declares Interim Cash Dividend of KRW 800 Per Share | MT |
| 08-03 | S-Oil Swings to Profit in Q2 | MT |
Company Valuation: S-Oil Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,858,659 | 9,596,265 | 8,024,776 | 6,315,759 | 9,529,356 | 16,312,593 | - | - |
| Change | - | -2.66% | -16.38% | -21.3% | 50.88% | 71.18% | - | - |
| Enterprise Value (EV) 1 | 13,468 | 13,242 | 11,887 | 12,176 | 15,230 | 22,112 | 20,783 | 19,561 |
| Change | - | -1.68% | -10.23% | 2.43% | 25.08% | 45.19% | -6.01% | -5.88% |
| P/E | 7.24x | 4.61x | 8.54x | -33x | 54.6x | 6.01x | 8.8x | 10.1x |
| PBR | 1.38x | 1.15x | 0.9x | 0.73x | 1.09x | 1.46x | 1.32x | 1.22x |
| PEG | - | 0.1x | -0.2x | 0x | -0x | 0x | -0.3x | -0.8x |
| Capitalization / Revenue | 0.36x | 0.23x | 0.22x | 0.17x | 0.28x | 0.39x | 0.42x | 0.43x |
| EV / Revenue | 0.49x | 0.31x | 0.33x | 0.33x | 0.44x | 0.53x | 0.53x | 0.51x |
| EV / EBITDA | 4.82x | 3.27x | 5.73x | 10.4x | 13.9x | 4.45x | 5.99x | 6.07x |
| EV / EBIT | 5.84x | 3.89x | 8.38x | 26.4x | 52.9x | 5.39x | 7.99x | 8.69x |
| EV / FCF | 11.2x | 19.5x | 24.3x | -7.73x | 420x | 16x | 11.1x | 12.7x |
| FCF Yield | 8.95% | 5.14% | 4.11% | -12.9% | 0.24% | 6.24% | 8.98% | 7.89% |
| Dividend per Share 3 | 3,800 | 3,000 | 1,700 | - | 330 | 4,637 | 4,030 | 4,269 |
| Rate of return | 4.43% | 3.6% | 2.44% | - | 0.4% | 3.25% | 2.83% | 2.99% |
| EPS 3 | 11,840 | 18,075 | 8,149 | -1,659 | 1,519 | 23,709 | 16,208 | 14,187 |
| Distribution rate | 32.1% | 16.6% | 20.9% | - | 21.7% | 19.6% | 24.9% | 30.1% |
| Net sales 1 | 27,464 | 42,446 | 35,727 | 36,637 | 34,247 | 41,834 | 38,930 | 38,022 |
| EBITDA 1 | 2,793 | 4,055 | 2,074 | 1,174 | 1,095 | 4,973 | 3,471 | 3,225 |
| EBIT 1 | 2,306 | 3,408 | 1,419 | 460.6 | 288.2 | 4,102 | 2,600 | 2,250 |
| Net income 1 | 1,500 | 2,107 | 948.8 | -163.4 | 177 | 2,687 | 1,775 | 1,532 |
| Net Debt 1 | 3,609 | 3,645 | 3,862 | 5,860 | 5,701 | 5,800 | 4,471 | 3,248 |
| Reference price 3 | 85,700.00 | 83,400.00 | 69,600.00 | 54,800.00 | 83,000.00 | 142,600.00 | 142,600.00 | 142,600.00 |
| Nbr of stocks (in thousands) | 116,421 | 116,421 | 116,421 | 116,421 | 116,421 | 116,421 | - | - |
| Announcement Date | 27/01/22 | 01/02/23 | 02/02/24 | 23/01/25 | 26/01/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.01x | 0.53x | 4.45x | 3.25% | 11.71B | |
| 14.55x | 1.73x | 7.47x | 2.5% | 683B | |
| 20.45x | 1.69x | 9.8x | 0.45% | 186B | |
| 7.68x | 0.61x | 2.81x | 4.53% | 116B | |
| 7.09x | 0.76x | 5.07x | 1.14% | 101B | |
| 8.35x | 0.68x | 5.18x | 1.42% | 98.33B | |
| 9.11x | 0.66x | 6.72x | 2.12% | 95.77B | |
| 10.5x | 0.31x | 4.91x | 6.47% | 87.38B | |
| 9.49x | 1.85x | 4.78x | 2.58% | 79.67B | |
| 12.7x | 1.5x | 8.34x | 1.81% | 66.3B | |
| Average | 10.59x | 1.03x | 5.95x | 2.63% | 152.51B | |
| Weighted average by Cap. | 12.87x | 1.35x | 6.77x | 2.43% |
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
- A010950 Stock
- Valuation S-Oil Corporation
Select your edition
All financial news and data tailored to specific country editions
