|
End-of-day quote
Korea S.E.
18/09/2026
|
5-day change | 1st Jan Change | ||
| 1,79,400.00 KRW | -0.50% |
|
-0.77% | +4.07% |
| 16/09 | Tranche Update on Celltrion, Inc.'s Equity Buyback Plan announced on August 31, 2026. | CI |
| 16/09 | Celltrion Repurchases KRW100 Billion in Shares | MT |
Company Valuation: Celltrion, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,75,92,583 | 2,30,00,359 | 2,79,70,378 | 4,03,65,453 | 3,96,02,284 | 4,09,81,158 | - | - |
| Change | - | -16.64% | 21.61% | 44.32% | -1.89% | 3.48% | - | - |
| Enterprise Value (EV) 1 | 27,117 | 23,236 | 29,280 | 41,531 | 42,173 | 43,205 | 42,352 | 41,475 |
| Change | - | -14.31% | 26.01% | 41.84% | 1.55% | 2.45% | -1.97% | -2.07% |
| P/E | 47.2x | 41.6x | 53.7x | 91.7x | 38.8x | 27.2x | 23.2x | 20.5x |
| PBR | 6.87x | 5.34x | 2.46x | 2.2x | 2.32x | 2.21x | 2.04x | 1.87x |
| PEG | - | -9.54x | -20.3x | -2.1x | 0x | 0.6x | 1.4x | 1.6x |
| Capitalization / Revenue | 14.6x | 10.1x | 12.9x | 11.3x | 9.51x | 7.42x | 6.46x | 5.83x |
| EV / Revenue | 14.3x | 10.2x | 13.5x | 11.7x | 10.1x | 7.83x | 6.68x | 5.9x |
| EV / EBITDA | 27.9x | 26.6x | 32.6x | 45.6x | 29x | 20x | 16.7x | 14.7x |
| EV / EBIT | 36x | 35.9x | 44.9x | 84.4x | 36.1x | 23.5x | 19.2x | 16.6x |
| EV / FCF | 46x | -211x | 89.5x | 54.2x | 78.4x | 43.2x | 31.4x | 26.5x |
| FCF Yield | 2.17% | -0.47% | 1.12% | 1.85% | 1.28% | 2.32% | 3.18% | 3.77% |
| Dividend per Share 3 | 628.9 | - | 436.1 | 686.8 | 714.3 | 751.8 | 783 | 820.5 |
| Rate of return | 0.38% | - | 0.25% | 0.4% | 0.41% | 0.42% | 0.44% | 0.46% |
| EPS 3 | 3,515 | 3,362 | 3,273 | 1,873 | 4,438 | 6,600 | 7,722 | 8,731 |
| Distribution rate | 17.9% | - | 13.3% | 36.7% | 16.1% | 11.4% | 10.1% | 9.4% |
| Net sales 1 | 1,891 | 2,284 | 2,176 | 3,557 | 4,162 | 5,521 | 6,344 | 7,029 |
| EBITDA 1 | 972.1 | 873.6 | 897.2 | 910.3 | 1,456 | 2,162 | 2,543 | 2,827 |
| EBIT 1 | 753.9 | 647.2 | 651.5 | 492 | 1,168 | 1,836 | 2,201 | 2,505 |
| Net income 1 | 575.1 | 533.2 | 535.6 | 422.7 | 1,030 | 1,536 | 1,785 | 2,009 |
| Net Debt 1 | -475.5 | 235.5 | 1,310 | 1,165 | 2,571 | 2,224 | 1,371 | 494 |
| Reference price 3 | 1,66,042.75 | 1,39,979.07 | 1,75,736.96 | 1,71,703.30 | 1,72,380.95 | 1,79,400.00 | 1,79,400.00 | 1,79,400.00 |
| Nbr of stocks (in thousands) | 1,66,178 | 1,64,313 | 1,59,160 | 2,35,088 | 2,29,737 | 2,28,435 | - | - |
| Announcement Date | 16/02/22 | 03/03/23 | 29/02/24 | 25/02/25 | 04/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.32x | 7.86x | 20.08x | 0.42% | 2.98TCr | |
| 31.85x | 5.73x | 17.17x | 1.02% | 4.62TCr | |
| 34.7x | 3.34x | 14.42x | -.--% | 4.43TCr | |
| -20.15x | 232.19x | -21.56x | -.--% | 4.22TCr | |
| 46.3x | 5.35x | 29.28x | -.--% | 4.02TCr | |
| 34.98x | 5.74x | 26.08x | -.--% | 1.72TCr | |
| 25.63x | 2.2x | 9.55x | 1.04% | 1.53TCr | |
| 28.8x | 1.89x | 11.64x | -.--% | 1.31TCr | |
| 75.35x | 3.98x | 15.43x | -.--% | 1.34TCr | |
| Average | 31.64x | 29.81x | 13.56x | 0.28% | 2.91TCr | |
| Weighted average by Cap. | 27.57x | 41.54x | 12.42x | 0.29% |
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
- A068270 Stock
- Valuation Celltrion, Inc.
Select your edition
All financial news and data tailored to specific country editions
