|
End-of-day quote
Korea S.E.
29/10/2026
|
5-day change | 1st Jan Change | ||
| 68,500.00 KRW | +1.18% |
|
-6.16% | -16.26% |
| 10-06 | Youngone to Buy Back KRW50 Billion in Treasury Shares via Trust Contract | MT |
| 08-11 | Youngone Sets 12.8% ROE Target in Value-Up Plan | MT |
Company Valuation: Youngone Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,914,754 | 2,059,512 | 2,000,292 | 1,813,363 | 3,481,417 | 2,915,368 | - | - |
| Change | - | 7.56% | -2.88% | -9.35% | 91.99% | -16.26% | - | - |
| Enterprise Value (EV) 1 | 1,461 | 1,372 | 1,095 | 402.6 | 2,446 | 1,518 | 1,135 | 747 |
| Change | - | -6.11% | -20.16% | -63.24% | 507.62% | -37.94% | -25.26% | -34.17% |
| P/E | 6.42x | 3.06x | 3.88x | 4.31x | 7.08x | 5.54x | 4.77x | 4.4x |
| PBR | 0.86x | 0.74x | 0.62x | 0.5x | 0.85x | 0.65x | 0.59x | 0.53x |
| PEG | - | 0x | -0.2x | -0.3x | 0.4x | 0.8x | 0.3x | 0.53x |
| Capitalization / Revenue | 0.69x | 0.53x | 0.55x | 0.52x | 0.86x | 0.66x | 0.63x | 0.6x |
| EV / Revenue | 0.52x | 0.35x | 0.3x | 0.11x | 0.6x | 0.34x | 0.24x | 0.15x |
| EV / EBITDA | 2.76x | 1.5x | 1.49x | 0.95x | 3.9x | 2.05x | 1.34x | 0.83x |
| EV / EBIT | 3.31x | 1.64x | 1.71x | 1.23x | 4.76x | 2.45x | 1.62x | 0.98x |
| EV / FCF | 9.24x | 4.38x | 3.1x | 0.79x | 16.1x | 3.68x | 2.56x | 1.39x |
| FCF Yield | 10.8% | 22.8% | 32.3% | 126% | 6.2% | 27.2% | 39.1% | 72% |
| Dividend per Share 3 | 500 | 1,000 | 1,300 | 1,400 | 2,100 | 3,890 | 3,454 | 3,481 |
| Rate of return | 1.15% | 2.13% | 2.85% | 3.3% | 2.57% | 5.68% | 5.04% | 5.08% |
| EPS 3 | 6,795 | 15,363 | 11,762 | 9,846 | 11,558 | 12,362 | 14,366 | 15,553 |
| Distribution rate | 7.36% | 6.51% | 11.1% | 14.2% | 18.2% | 31.5% | 24% | 22.4% |
| Net sales 1 | 2,793 | 3,905 | 3,604 | 3,518 | 4,064 | 4,438 | 4,632 | 4,886 |
| EBITDA 1 | 529.1 | 916.1 | 735.4 | 423.2 | 627.8 | 741.2 | 848.5 | 895.6 |
| EBIT 1 | 442 | 835.1 | 639.1 | 328.4 | 514.4 | 619.2 | 699.6 | 763.8 |
| Net income 1 | 334.3 | 742.5 | 516.6 | 355.3 | 428 | 547.7 | 636.6 | 689.1 |
| Net Debt 1 | -453.9 | -688 | -905.2 | -1,411 | -1,035 | -1,397 | -1,781 | -2,168 |
| Reference price 3 | 43,650.00 | 46,950.00 | 45,600.00 | 42,400.00 | 81,800.00 | 68,500.00 | 68,500.00 | 68,500.00 |
| Nbr of stocks (in thousands) | 43,866 | 43,866 | 43,866 | 42,768 | 42,560 | 42,560 | - | - |
| Announcement Date | 10/03/22 | 08/03/23 | 27/02/24 | 28/02/25 | 26/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.48x | 0.33x | 2x | 5.75% | 2.14B | |
| 17.48x | 2.65x | 8.87x | 3.36% | 212B | |
| 29.02x | 7.13x | 15.83x | 1.47% | 147B | |
| 23.74x | 3.78x | 13.26x | 2.44% | 116B | |
| 59.86x | 4.34x | 39.71x | 0.43% | 40.46B | |
| 11.3x | 1.66x | 5.69x | 4.1% | 25.63B | |
| 20.98x | 2.78x | 14.12x | 1% | 23.21B | |
| 10.07x | 1.16x | 7.5x | 7.28% | 13.62B | |
| 18.18x | 3.45x | 8.61x | 3.22% | 12.87B | |
| Average | 21.79x | 3.03x | 12.84x | 3.23% | 65.88B | |
| Weighted average by Cap. | 24.13x | 4.03x | 13.57x | 2.54% |
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
- A111770 Stock
- Valuation Youngone Corporation
Select your edition
All financial news and data tailored to specific country editions
