Valuation Sajodaerim Corporation

Stocks

End-of-day quote Korea S.E. 30/10/2026			5-day change	1st Jan Change
24,100.00 ^KRW	+0.63%		-3.02%	-35.30%

10-02	Sajodaerim to Absorb Sama Venture	MT
09-21	Sajodaerim Corporation(KOSE:A003960) dropped from S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	119,855	185,665	199,636	242,676	339,182	333,173
Change	-	54.91%	7.52%	21.56%	39.77%	-1.77%
Enterprise Value (EV) ¹	405,438	424,940	380,871	274,072	877,912	868,876
Change	-	4.81%	-10.37%	-28.04%	220.32%	-1.03%
P/E	3.54x	2.96x	2.8x	2.58x	3.53x	-4.18x
PBR	0.34x	0.44x	0.4x	0.41x	0.49x	0.51x
PEG	-	0x	0.2x	0.1x	-0.68x	0x
Capitalization / Revenue	0.07x	0.1x	0.1x	0.12x	0.13x	0.1x
EV / Revenue	0.24x	0.23x	0.19x	0.13x	0.33x	0.25x
EV / EBITDA	5.24x	3.12x	3.06x	1.62x	4.95x	5.34x
EV / EBIT	8.69x	4.12x	4.09x	1.98x	7x	9.22x
EV / FCF	8.9x	10.7x	9.97x	2.04x	21.4x	10.3x
FCF Yield	11.2%	9.34%	10%	49%	4.67%	9.68%
Dividend per Share ²	200	300	350	350	300	250
Rate of return	1.23%	1.19%	1.29%	1.12%	0.74%	0.67%
EPS ²	4,600	8,525	9,686	12,118	11,488	-8,905
Distribution rate	4.35%	3.52%	3.61%	2.89%	2.61%	-2.81%
Net sales ¹	1,718,104	1,813,695	2,018,753	2,063,075	2,642,956	3,499,813
EBITDA ¹	77,312	136,058	124,371	169,268	177,444	162,830
EBIT ¹	46,674	103,224	93,078	138,566	125,421	94,227
Net income ¹	33,837	62,708	71,248	91,338	91,798	-78,633
Net Debt ¹	285,583	239,275	181,235	31,395	538,730	535,703
Reference price ²	16,300.00	25,250.00	27,150.00	31,300.00	40,600.00	37,250.00
Nbr of stocks (in thousands)	7,353	7,353	7,353	7,753	8,354	8,944
Announcement Date	18/03/21	16/03/22	15/03/23	13/03/24	12/03/25	18/03/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAJODAERIM CORPORATION	-	-	-	-	162M
NESTLÉ S.A.	22.13x	2.98x	14.67x	3.71%	264B
MONDELEZ INTERNATIONAL, INC.	19.78x	2.56x	15.2x	3.15%	82.2B
DANONE	17.61x	1.81x	10.32x	3.57%	47.06B
ARCHER-DANIELS-MIDLAND COMPANY	14.23x	0.51x	9.17x	2.72%	37.07B
THE HERSHEY COMPANY	19.19x	3.04x	12.2x	3.47%	33.28B
AJINOMOTO CO., INC.	35.04x	3.03x	17.67x	1.06%	31.02B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	27.06x	5.75x	18.99x	2.96%	30B
KRAFT HEINZ	-8.58x	1.86x	9.3x	6.59%	28.86B
Average	18.31x	2.69x	13.44x	3.4%	61.57B
Weighted average by Cap.	20.08x	2.75x	13.99x	3.49%