Valuation DAP Corporation

Stocks

End-of-day quote Korea S.E. 19/10/2026			5-day change	1st Jan Change
1,739.00 ^KRW	+0.12%		-2.85%	-7.84%

31/03	Authentic Brands Korea Co., Ltd. agreed to acquire 70.08% stake in Aero K Holdings Co., Ltd. from DAP Corporation for KRW 3.2 million.	CI
17/12	Aero K Holdings Co., Ltd. announced that it has received KRW 6.6451455 billion in funding from DAP Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	77,332	50,784	53,065	39,502	30,382
Change	-	-34.33%	4.49%	-25.56%	-23.09%
Enterprise Value (EV) ¹	1,10,056	1,03,276	1,31,529	1,50,272	2,59,845
Change	-	-6.16%	27.36%	14.25%	72.92%
P/E	9.03x	5.31x	-11x	-1.24x	-0.61x
PBR	0.64x	0.38x	0.5x	0.61x	5.82x
PEG	-	0.5x	0x	-0x	-0x
Capitalization / Revenue	0.25x	0.15x	0.13x	0.08x	0.06x
EV / Revenue	0.36x	0.31x	0.33x	0.31x	0.48x
EV / EBITDA	5.47x	4.93x	28.6x	-21.5x	-9.2x
EV / EBIT	14.3x	11.5x	-10x	-4.94x	-4.49x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	463	517	-273	-1,857	-3,101
Distribution rate	-	-	-	-	-
Net sales ¹	3,07,897	3,33,660	4,03,492	4,88,847	5,43,196
EBITDA ¹	20,127	20,947	4,602	-7,000	-28,245
EBIT ¹	7,693	8,946	-13,116	-30,397	-57,819
Net income ¹	8,155	9,123	-4,799	-32,531	-50,438
Net Debt ¹	32,724	52,492	78,464	1,10,770	2,29,463
Reference price ²	4,180.00	2,745.00	3,015.00	2,310.00	1,887.00
Nbr of stocks (in thousands)	18,500	18,500	17,600	17,100	16,100
Announcement Date	22/03/23	22/03/23	15/03/24	21/03/25	20/03/26

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.($)
DAP CORPORATION	-	-	-	-	2.1Cr
NVIDIA CORPORATION	21.41x	12.22x	18.42x	0.35%	5,17100Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.01x	10.78x	14.61x	1.11%	1,93400Cr
BROADCOM INC.	35.53x	15.04x	22.1x	0.79%	1,56900Cr
MICRON TECHNOLOGY, INC.	5.08x	3.08x	3.43x	0.08%	99TCr
AMD (ADVANCED MICRO DEVICES)	92.31x	16.71x	63.34x	-.--%	86TCr
SK HYNIX INC.	3.59x	2.18x	2.62x	0.28%	70TCr
INTEL CORPORATION	-38.9x	7.81x	21.78x	-.--%	47TCr
TEXAS INSTRUMENTS INCORPORATED	32.41x	11.77x	21.83x	2.08%	25TCr
Average	21.68x	9.95x	21.02x	0.59%	1,32800Cr
Weighted average by Cap.	23.94x	11.15x	19.57x	0.5%