Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. 03/11/2026			5-day change	1st Jan Change
47,600.00 ^KRW	-2.16%		-2.36%	+11.09%

03-17	Twinny Co., Ltd. announced that it has received KRW 20.4 billion in funding from Ato Investment, Gravity Private Equity Inc., Seojin Automotive Co.,Ltd., KT Investment Inc., SL Corporation	CI
02-19	SL Corporation announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,436,930	1,056,973	1,644,180	1,388,572	1,973,477	2,192,240	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	11.09%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	1,837	1,814	1,722
Change	-	-12.45%	38.17%	-19.45%	32.2%	1.87%	-1.3%	-5.05%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	5.98x	5.5x	4.8x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	0.79x	0.72x	0.67x
PEG	-	0.1x	0x	0.39x	-0.4x	0.3x	0.63x	0.3x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.39x	0.36x	0.34x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.33x	0.3x	0.27x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	2.95x	2.65x	2.23x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	4.2x	3.7x	3.05x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	6.55x	5.17x	4.18x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	15.3%	19.3%	23.9%
Dividend per Share ³	500	600	900	1,200	2,770	3,253	3,569	3,771
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	6.83%	7.5%	7.92%
EPS ³	2,094	3,360	7,285	7,998	6,749	7,960	8,651	9,915
Distribution rate	23.9%	17.9%	12.4%	15%	41%	40.9%	41.3%	38%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,563	6,059	6,386
EBITDA ¹	235.2	336.9	539.4	558.9	570	623.8	685.3	773
EBIT ¹	110.5	197.9	386.2	395.2	407.1	437.5	489.8	564.3
Net income ¹	96.45	154.7	335.5	368.4	320.8	369.1	402.6	459.9
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-354.7	-378.6	-470.1
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	47,600.00	47,600.00	47,600.00
Nbr of stocks (in thousands)	46,055	46,055	46,055	46,055	46,055	46,055	-	-
Announcement Date	18/02/22	17/02/23	16/02/24	18/03/25	19/02/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SL CORPORATION	6.11x	0.34x	3.02x	6.69%	1.67B
CUMMINS INC.	17.82x	1.92x	10.55x	1.67%	68.91B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	14.28x	0.99x	7.66x	2.67%	32.87B
DENSO CORPORATION	11.8x	0.59x	5.25x	3.93%	29.56B
WEICHAI POWER CO., LTD.	11.87x	0.5x	3.54x	5.17%	26.15B
HYUNDAI MOBIS CO.,LTD	8x	0.45x	5.86x	1.99%	23.02B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.87x	2.73x	9.69x	3.84%	20.11B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.32x	1.17x	12.33x	0.62%	17.66B
MAGNA INTERNATIONAL INC.	10.61x	0.51x	4.89x	3.02%	17.4B
GENUINE PARTS COMPANY	20.87x	0.87x	10.6x	3.41%	17.18B
Average	14.66x	1.01x	7.34x	3.3%	25.45B
Weighted average by Cap.	15.45x	1.20x	8.04x	2.79%