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 4,25,96,702 - -
Change - -27.86% 66.17% -0.68% 18.97% -8.75% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 22,068 19,023 14,119
Change - -28.13% 27.97% -10% 31.93% -18.39% -13.79% -25.78%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 5.08x 4.75x 4.36x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.64x 0.58x 0.53x
PEG - 0.3x 0.1x 0.3x -0.3x 0.4x 0.68x 0.49x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.34x 0.33x 0.31x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.18x 0.15x 0.1x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 1.66x 1.33x 0.91x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 2.2x 1.77x 1.21x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 2.79x 2.47x 1.64x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 35.8% 40.4% 61.1%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,816 7,106 7,401
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 6.22% 6.48% 6.75%
EPS 3 11,874 13,495 22,168 24,893 19,382 21,589 23,089 25,135
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 31.6% 30.8% 29.4%
Net sales 1 69,862 86,559 99,808 1,07,449 1,14,141 1,25,247 1,30,225 1,36,014
EBITDA 1 7,287 9,656 13,961 15,216 11,792 13,309 14,282 15,511
EBIT 1 5,066 7,233 11,608 12,667 9,078 10,032 10,737 11,703
Net income 1 4,760 5,409 8,777 9,791 7,561 8,384 8,988 9,830
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -20,529 -23,573 -28,478
Reference price 3 82,200.00 59,300.00 1,00,000.00 1,00,700.00 1,21,800.00 1,09,600.00 1,09,600.00 1,09,600.00
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.08x0.18x1.66x6.22% 3.18TCr
355.81x13.74x99.9x-.--% 1,49200Cr
9.32x1.23x11.21x3.52% 22TCr
15.19x0.82x5.57x1.64% 10TCr
35.03x8.86x22.59x1.12% 7.44TCr
7.72x0.34x2.72x0.89% 7.11TCr
8.09x1.23x13.97x3.25% 5.85TCr
11.76x0.27x3.38x4.97% 4.83TCr
22.27x1.3x7.27x2.39% 4.35TCr
7.53x0.05x0.53x7.67% 4.11TCr
Average 47.78x 2.80x 16.88x 3.17% 21.79TCr
Weighted average by Cap. 247.89x 9.95x 71.28x 0.97%

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