|
End-of-day quote
Korea S.E.
07/09/2026
|
5-day change | 1st Jan Change | ||
| 12,71,000.00 KRW | +11.30% |
|
+0.63% | +62.74% |
| 15/08 | SK group Chairman Chey appeals divorce settlement ruling | RE |
| 14/08 | SK group chairman Chey appeals divorce settlement ruling, Yonhap reports | RE |
Company Valuation: Doosan Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,38,758 | 13,27,149 | 14,89,665 | 38,98,767 | 1,26,02,701 | 1,91,28,983 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 51.78% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 22,820 | 23,046 | 22,047 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 35% | 0.99% | -4.33% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 46.4x | 31.1x | 27.4x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 12x | 9.59x | 7.37x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.6x | 2.1x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.87x | 0.77x | 0.68x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.04x | 0.92x | 0.79x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 9.04x | 7.31x | 5.88x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 13.5x | 9.49x | 7.04x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 23.8x | 26.9x | 19.1x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 4.21% | 3.72% | 5.24% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,364 | 4,764 | 4,911 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.34% | 0.37% | 0.39% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 27,419 | 40,905 | 46,371 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 15.9% | 11.6% | 10.6% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,906 | 24,949 | 28,026 |
| EBITDA 1 | 1,571 | 1,751 | 2,141 | 1,771 | 1,871 | 2,525 | 3,154 | 3,753 |
| EBIT 1 | 958.8 | 1,126 | 1,435 | 1,003 | 1,063 | 1,693 | 2,429 | 3,131 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 561.2 | 673.1 | 893.5 |
| Net Debt 1 | 5,297 | 4,649 | 3,374 | 4,571 | 4,300 | 3,691 | 3,917 | 2,918 |
| Reference price 3 | 1,18,000.00 | 83,100.00 | 93,900.00 | 2,55,000.00 | 7,81,000.00 | 12,71,000.00 | 12,71,000.00 | 12,71,000.00 |
| Nbr of stocks (in thousands) | 17,800 | 17,800 | 17,800 | 17,800 | 17,840 | 17,882 | - | - |
| Announcement Date | 11/02/22 | 07/03/23 | 31/01/24 | 24/01/25 | 10/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.31x | 0.96x | 8.23x | 0.37% | 1.28TCr | |
| 20.56x | - | - | -.--% | 1,08300Cr | |
| 25.09x | 2.06x | 12.67x | 1.11% | 15TCr | |
| 22.82x | 3.77x | 12.94x | 1.89% | 8.69TCr | |
| 29.08x | 2.1x | 15.72x | 0.8% | 8.08TCr | |
| 23.59x | 5.07x | 17.31x | 2.4% | 7.69TCr | |
| 20.11x | 1.61x | 11.42x | 1.24% | 6.88TCr | |
| 30.34x | 3.81x | 17.56x | 3.01% | 6.64TCr | |
| 46.57x | 2.85x | 14.68x | 2.69% | 2.67TCr | |
| Average | 29.28x | 2.78x | 13.82x | 1.5% | 18.42TCr | |
| Weighted average by Cap. | 22.64x | 2.89x | 14.17x | 0.57% |
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
- A000150 Stock
- Valuation Doosan Corporation
Select your edition
All financial news and data tailored to specific country editions
