Valuation SMBEXEL Company

Stocks

End-of-day quote Korea S.E. 01/10/2026			5-day change	1st Jan Change
2,280.00 ^KRW	-3.18%		-17.54%	-2.77%

12-18	SM Line Corporation agreed to acquire 23.51% stake in SMBEXEL Company from Samra Midas Group for KRW 59.5 billion.	CI
12-18	SM Line Corporation agreed to acquire 26.85% stake in SMBEXEL Company from Samra Midas Group for KRW 59.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024
Market Cap ¹	193,880	202,436	148,771
Change	-	4.41%	-26.51%
Enterprise Value (EV) ¹	204,335	194,637	143,894
Change	-	-4.75%	-26.07%
P/E	18.9x	295x	133x
PBR	2.89x	3.04x	2.21x
PEG	-0x	-3.2x	2.1x
Capitalization / Revenue	1.42x	1x	0.86x
EV / Revenue	1.49x	0.96x	0.83x
EV / EBITDA	25.9x	14.7x	15.5x
EV / EBIT	57.2x	20.5x	27.6x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	92.33	6.187	10.04
Distribution rate	-	-	-
Net sales ¹	136,788	202,721	172,548
EBITDA ¹	7,880	13,263	9,301
EBIT ¹	3,573	9,471	5,215
Net income ¹	9,221	687.4	1,115
Net Debt ¹	10,455	-7,799	-4,878
Reference price ²	1,745.00	1,822.00	1,339.00
Nbr of stocks (in thousands)	111,106	111,106	111,106
Announcement Date	23/03/23	21/03/24	20/03/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SMBEXEL COMPANY	-	-	-	-	193M
CUMMINS INC.	18.06x	1.98x	10.86x	1.62%	71.11B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.05x	1.37x	10.56x	1.85%	46.02B
WEICHAI POWER CO., LTD.	14.43x	0.65x	4.7x	4%	32.17B
DENSO CORPORATION	11.82x	0.56x	4.91x	3.97%	29.51B
HYUNDAI MOBIS CO.,LTD	7.91x	0.47x	5.97x	1.91%	23.96B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.96x	4.24%	20.23B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.31x	1.2x	12.66x	0.61%	17.94B
GENUINE PARTS COMPANY	19.63x	0.86x	10.38x	3.37%	17.33B
MAGNA INTERNATIONAL INC.	10.25x	0.48x	4.72x	3.1%	16.95B
Average	16.31x	1.13x	8.19x	2.74%	27.54B
Weighted average by Cap.	16.56x	1.27x	8.60x	2.54%