Valuation DAP Corporation

Stocks

End-of-day quote Korea S.E. 18/09/2026			5-day change	1st Jan Change
1,787.00 ^KRW	+3.59%		+5.12%	-5.30%

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
14/11	Aero K Holdings Co., Ltd. announced that it expects to receive 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	-	-	-	-	2.07Cr
MEDIATEK INC.	68.95x	11.03x	55.35x	1.18%	24TCr
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	48.24x	8.67x	15.53x	-.--%	9.63TCr
ELITE MATERIAL CO., LTD.	42.24x	9.02x	31.35x	1.3%	5.51TCr
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	49.66x	-	-	0.19%	5.33TCr
UNIMICRON TECHNOLOGY CORP.	47.85x	8.48x	30.5x	1.01%	5.06TCr
SHENNAN CIRCUITS CO., LTD.	47.02x	8.11x	32.64x	0.84%	3.91TCr
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.17x	8.23x	26.26x	0.55%	3.55TCr
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	921.98x	58.68x	1302.45x	-	3.31TCr
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.05x	6.85x	20.59x	1.46%	3.24TCr
Average	142.91x	14.88x	189.33x	0.82%	6.32TCr
Weighted average by Cap.	99.38x	12.35x	110.44x	0.85%