Valuation Daebongls.Co.,Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 12/09/2024			5-day change	1st Jan Change
22,600.00 ^KRW	+0.44%		+28.26%	+146.72%

06/09	Daebongls.Co.,Ltd. announced that it has received KRW 30 billion in funding from Mirae Asset Securities Co., Ltd., KB Securities Co.,Ltd, Samsung Securities Co.,Ltd., NH Investment & Securities Co., Ltd., Shinhan Investment & Securities Co., Ltd., Lindeman Asia Investment Corporation ands another investor	CI
04/09	Daebongls.Co.,Ltd. announced that it expects to receive KRW 30 billion in funding from Mirae Asset Securities Co., Ltd., KB Securities Co.,Ltd, Samsung Securities Co.,Ltd., NH Investment & Securities Co., Ltd., Shinhan Investment & Securities Co., Ltd., Lindeman Asia Investment Corporation and another investor	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	70,067	76,165	1,23,061	93,238	88,582	1,01,553
Change	-	8.7%	61.57%	-24.23%	-4.99%	14.64%
Enterprise Value (EV) ¹	48,995	52,328	58,516	40,899	24,595	59,819
Change	-	6.8%	11.83%	-30.11%	-39.86%	143.21%
P/E ratio	11.3x	13.3x	21.1x	13.6x	10.1x	24x
PBR	0.94x	0.94x	1.18x	0.84x	0.75x	0.83x
PEG	-	-1.67x	11.52x	0.8x	0.4x	-0.5x
Capitalization / Revenue	0.98x	1.1x	1.61x	1.12x	0.95x	1.16x
EV / Revenue	0.68x	0.75x	0.77x	0.49x	0.26x	0.68x
EV / EBITDA	5.07x	5.4x	5.46x	3.24x	2.18x	8.31x
EV / EBIT	6.18x	7.12x	7.2x	4.22x	3.01x	15.7x
EV / FCF	18.2x	-13.3x	7.76x	-122x	-13.8x	-12.9x
FCF Yield	5.5%	-7.53%	12.9%	-0.82%	-7.25%	-7.77%
Dividend per Share ²	50	50	50	50	50	50
Rate of return	0.79%	0.73%	0.45%	0.59%	0.63%	0.55%
EPS ²	561.3	516.5	526	619	788	382
Distribution rate	8.91%	9.68%	9.51%	8.08%	6.35%	13.1%
Net sales ¹	71,823	69,537	76,255	82,957	93,504	87,622
EBITDA ¹	9,666	9,689	10,717	12,623	11,289	7,199
EBIT ¹	7,923	7,352	8,122	9,685	8,174	3,801
Net income ¹	6,223	5,727	5,821	6,789	8,628	4,182
Net Debt ¹	-21,072	-23,837	-64,545	-52,339	-63,987	-41,734
Reference price ²	6,320.00	6,870.00	11,100.00	8,410.00	7,990.00	9,160.00
Nbr of stocks (in thousands)	11,087	11,087	11,087	11,087	11,087	11,087
Announcement Date	21/03/19	18/03/20	22/03/21	21/03/22	21/03/23	20/03/24

¹KRW in Million²KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ELI LILLY AND COMPANY	60.29x	18.66x	45.34x	+0.56%	842B
NOVO NORDISK A/S	40.25x	14.02x	28.55x	+1.25%	599B
JOHNSON & JOHNSON	21.08x	4.56x	12.93x	+2.84%	396B
ABBVIE INC.	37.76x	7.15x	15.45x	+3.21%	343B
MERCK & CO., INC.	15.37x	4.89x	11.2x	+2.67%	292B
ROCHE HOLDING AG	15.61x	3.74x	9.77x	+3.74%	248B
ASTRAZENECA PLC	28.22x	5.08x	15.05x	+1.97%	244B
NOVARTIS AG	21.4x	4.93x	12.49x	+3.28%	233B
AMGEN INC.	50.85x	6.85x	12x	+2.78%	177B
Average	32.31x	7.76x	18.09x	+2.48%	375.05B
Weighted average by Cap.	37.16x	10.17x	23.74x	+2.04%