Valuation ESTec Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
12,250.00 ^KRW	+3.46%		+8.12%	-15.92%

15/05	ESTec Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
16/03	ESTec Corporation Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	95,033	78,465	69,298	75,017	88,389	1,22,534
Change	-	-17.43%	-11.68%	8.25%	17.83%	38.63%
Enterprise Value (EV) ¹	32,731	75,547	61,354	35,035	-605.9	9,674
Change	-	130.81%	-18.79%	-42.9%	-101.73%	1,696.51%
P/E	7.8x	-2.25x	7.27x	3.46x	1.91x	2.94x
PBR	0.61x	0.62x	0.5x	0.48x	0.43x	0.52x
PEG	-	0x	-0x	0x	0x	-0.3x
Capitalization / Revenue	0.3x	0.24x	0.15x	0.18x	0.17x	0.26x
EV / Revenue	0.1x	0.23x	0.13x	0.08x	-0x	0.02x
EV / EBITDA	1.47x	-2.06x	3.34x	1.05x	-0.01x	0.18x
EV / EBIT	2.46x	-1.64x	7.03x	1.43x	-0.01x	0.21x
EV / FCF	6.88x	-1.5x	-19x	1.36x	-0.03x	0.49x
FCF Yield	14.5%	-66.8%	-5.28%	73.3%	-3,893%	205%
Dividend per Share ²	400	-	300	500	850	-
Rate of return	3.54%	-	3.64%	5.61%	8.09%	-
EPS ²	1,449	-4,142	1,134	2,576	5,501	4,949
Distribution rate	27.6%	-	26.5%	19.4%	15.5%	-
Net sales ¹	3,12,486	3,30,655	4,68,449	4,14,594	5,09,374	4,68,192
EBITDA ¹	22,200	-36,686	18,345	33,216	52,285	54,424
EBIT ¹	13,324	-45,928	8,722	24,555	43,956	45,838
Net income ¹	12,190	-34,837	9,536	21,660	46,267	41,623
Net Debt ¹	-62,302	-2,918	-7,945	-39,982	-88,995	-1,12,860
Reference price ²	11,300.00	9,330.00	8,240.00	8,920.00	10,510.00	14,570.00
Nbr of stocks (in thousands)	8,410	8,410	8,410	8,410	8,410	8,410
Announcement Date	17/03/21	15/03/22	14/03/23	18/03/24	18/03/25	16/03/26

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.($)
ESTEC CORPORATION	-	-	-	-	6.73Cr
GENTEX CORPORATION	12.31x	1.87x	8.22x	1.96%	521.94Cr
CHANGZHOU XINGYU AUTOMOTIVE LIGHTING SYSTEMS CO., LTD.	14.68x	1.38x	9.23x	2.06%	417.79Cr
SHANGHAI DAIMAY AUTOMOTIVE INTERIOR CO., LTD	26.26x	-	-	3.15%	411.5Cr
NINGBO HUAXIANG ELECTRONIC CO., LTD.	14.77x	0.68x	6.28x	3.01%	313.81Cr
PHINIA INC.	13.67x	0.92x	6.54x	1.57%	280.28Cr
SHUANGLIN CO., LTD.	28.03x	-	-	0.71%	259.8Cr
NINGBO JIFENG AUTO PARTS CO., LTD.	18.94x	-	-	2.68%	230.04Cr
THULE GROUP AB	18.05x	2.52x	12.33x	4.32%	235.47Cr
Average	18.34x	1.47x	8.52x	2.43%	297.49Cr
Weighted average by Cap.	17.87x	1.48x	8.40x	2.39%