|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12,110.00 KRW | +0.75% |
|
+2.98% | -5.54% |
| 06/07 | JS Corporation announced that it has received KRW 40 billion in funding | CI |
| 26/06 | JS Corporation announced that it expects to receive KRW 40 billion in funding | CI |
Company Valuation: JS Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,67,878 | 1,69,358 | 2,29,879 | 1,93,326 | 3,71,995 | 3,51,393 | - | - |
| Change | - | -36.78% | 35.74% | -15.9% | 92.42% | -5.54% | - | - |
| Enterprise Value (EV) 1 | 420 | 169.4 | 454.2 | 962.9 | 1,057 | 942.2 | 855.8 | 755.2 |
| Change | - | -59.68% | 168.17% | 112.01% | 9.76% | -10.85% | -9.17% | -11.76% |
| P/E | 5.69x | 2.76x | 6.53x | 2.14x | 5.42x | 3.23x | 2.78x | 2.5x |
| PBR | 1.41x | - | 0.76x | 0.4x | 0.71x | 0.56x | 0.48x | 0.42x |
| PEG | - | 0.1x | -0.1x | 0x | -0.2x | 0.1x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.27x | - | 0.27x | 0.17x | 0.29x | 0.21x | 0.19x | 0.18x |
| EV / Revenue | 0.43x | - | 0.53x | 0.86x | 0.82x | 0.57x | 0.47x | 0.38x |
| EV / EBITDA | 5.18x | - | 4.56x | 6.69x | 6.48x | 4.78x | 4.1x | 3.38x |
| EV / EBIT | 6.89x | - | 5.43x | 7.94x | 7.52x | 5.33x | 4.54x | 3.71x |
| EV / FCF | 32.2x | - | 6.05x | 92.4x | 9.03x | 12.7x | 7.3x | 5.54x |
| FCF Yield | 3.1% | - | 16.5% | 1.08% | 11.1% | 7.88% | 13.7% | 18% |
| Dividend per Share 3 | 300 | - | 450 | 500 | - | 800 | 900 | 1,000 |
| Rate of return | 2.8% | - | 5.21% | 7.07% | - | 6.61% | 7.43% | 8.26% |
| EPS 3 | 1,880 | 2,430 | 1,321 | 3,300 | 2,366 | 3,752 | 4,352 | 4,844 |
| Distribution rate | 16% | - | 34.1% | 15.2% | - | 21.3% | 20.7% | 20.6% |
| Net sales 1 | 987 | - | 862.8 | 1,117 | 1,288 | 1,660 | 1,834 | 1,966 |
| EBITDA 1 | 81.01 | - | 99.51 | 144 | 163.2 | 197 | 208.9 | 223.5 |
| EBIT 1 | 60.97 | - | 83.58 | 121.3 | 140.5 | 176.7 | 188.6 | 203.3 |
| Net income 1 | 48.26 | 64.6 | 66.6 | 96.5 | 76.49 | 108.9 | 126.3 | 140.6 |
| Net Debt 1 | 152.2 | - | 224.3 | 769.5 | 684.8 | 590.8 | 504.4 | 403.8 |
| Reference price 3 | 10,700.00 | 6,700.00 | 8,630.00 | 7,075.00 | 12,820.00 | 12,110.00 | 12,110.00 | 12,110.00 |
| Nbr of stocks (in thousands) | 25,035 | 25,277 | 26,637 | 27,325 | 29,017 | 29,017 | - | - |
| Announcement Date | 23/02/22 | 20/03/23 | 15/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.23x | 0.57x | 4.78x | 6.61% | 24Cr | |
| 21.03x | 3.13x | 10.54x | 2.78% | 26TCr | |
| 20.32x | 2.63x | 13.37x | 1.03% | 2.22TCr | |
| 20.01x | 3.84x | 9.37x | 2.91% | 1.48TCr | |
| 10.35x | 1x | 4.79x | -.--% | 1.3TCr | |
| 15.93x | 1.58x | 10.35x | 2.43% | 944.42Cr | |
| 13.26x | 2.04x | 8.63x | 2.03% | 926.77Cr | |
| 12.74x | 1.61x | 7.03x | 6.59% | 703.87Cr | |
| 16.61x | 1.01x | 9.4x | 2.12% | 668.17Cr | |
| Average | 14.83x | 1.93x | 8.70x | 2.94% | 3.82TCr | |
| Weighted average by Cap. | 19.92x | 2.90x | 10.30x | 2.6% |
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
- A194370 Stock
- Valuation JS Corporation
Select your edition
All financial news and data tailored to specific country editions
