Company Valuation: Kia Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,29,56,550 2,37,75,209 3,95,08,169 3,92,37,701 4,66,79,515 4,20,91,449 - -
Change - -27.86% 66.17% -0.68% 18.97% -9.83% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 21,865 19,030 14,338
Change - -28.13% 27.97% -10% 31.93% -19.14% -12.96% -24.65%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 5.12x 4.82x 4.42x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.63x 0.58x 0.53x
PEG - 0.3x 0.1x 0.3x -0.3x 0.56x 0.76x 0.5x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.34x 0.32x 0.31x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.17x 0.15x 0.11x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 1.68x 1.37x 0.95x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 2.23x 1.82x 1.26x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 2.71x 2.54x 1.7x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 36.8% 39.4% 58.7%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,799 7,041 7,334
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 6.28% 6.5% 6.77%
EPS 3 11,874 13,495 22,168 24,893 19,382 21,141 22,491 24,481
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 32.2% 31.3% 30%
Net sales 1 69,862 86,559 99,808 1,07,449 1,14,141 1,25,161 1,29,513 1,35,369
EBITDA 1 7,287 9,656 13,961 15,216 11,792 13,030 13,896 15,056
EBIT 1 5,066 7,233 11,608 12,667 9,078 9,822 10,461 11,386
Net income 1 4,760 5,409 8,777 9,791 7,561 8,214 8,757 9,521
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -20,227 -23,061 -27,753
Reference price 3 82,200.00 59,300.00 1,00,000.00 1,00,700.00 1,21,800.00 1,08,300.00 1,08,300.00 1,08,300.00
Nbr of stocks (in thousands) 4,00,931 4,00,931 3,95,082 3,89,649 3,83,247 3,88,656 - -
Announcement Date 26/01/22 27/01/23 24/01/24 24/01/25 28/01/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.1x0.17x1.67x6.3% 3.12TCr
398.89x14.54x105.5x-.--% 1,59800Cr
9.74x1.26x11.39x3.35% 23TCr
14.14x0.8x5.46x1.75% 10TCr
35.71x9.03x23.02x1.09% 7.55TCr
7.65x0.35x2.79x0.87% 6.96TCr
7.3x1.19x13.74x3.7% 5.16TCr
10.53x0.27x3.34x5.04% 4.77TCr
11.27x0.68x9.15x4.03% 4.34TCr
22.62x1.36x7.68x2.42% 4.54TCr
Average 52.30x 2.96x 18.37x 2.86% 22.89TCr
Weighted average by Cap. 282.51x 10.69x 76.57x 0.87%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kia Corporation

Historical PBR trend

Valuation ratios - PBR - Kia Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kia Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kia Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Kia Corporation
  1. Stock Market
  2. Stocks
  3. A000270 Stock
  4. Valuation Kia Corporation