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 3,67,66,862 - -
Change - -27.86% 66.17% -0.68% 18.97% -21.24% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 17,237 15,214 11,623
Change - -28.13% 27.97% -10% 31.93% -36.26% -11.74% -23.6%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 5.07x 4.74x 4.26x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.56x 0.52x 0.48x
PEG - 0.3x 0.1x 0.3x -0.3x -1.36x 0.69x 0.4x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.29x 0.29x 0.27x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.14x 0.12x 0.09x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 1.44x 1.2x 0.84x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 1.98x 1.65x 1.14x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 2.41x 2.44x 1.58x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 41.6% 41% 63.2%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,455 6,752 7,135
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 6.82% 7.14% 7.54%
EPS 3 11,874 13,495 22,168 24,893 19,382 18,661 19,953 22,185
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 34.6% 33.8% 32.2%
Net sales 1 69,862 86,559 99,808 1,07,449 1,14,141 1,25,100 1,28,555 1,34,157
EBITDA 1 7,287 9,656 13,961 15,216 11,792 11,973 12,627 13,822
EBIT 1 5,066 7,233 11,608 12,667 9,078 8,687 9,207 10,200
Net income 1 4,760 5,409 8,777 9,791 7,561 7,269 7,830 8,587
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -19,530 -21,553 -25,144
Reference price 3 82,200.00 59,300.00 1,00,000.00 1,00,700.00 1,21,800.00 94,600.00 94,600.00 94,600.00
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.07x0.14x1.44x6.82% 2.75TCr
399.28x14.02x101.79x-.--% 1,54200Cr
10.92x1.28x11.59x2.99% 25TCr
14.76x0.84x5.08x0.63% 9.52TCr
37.42x9.49x24.15x1.02% 7.87TCr
7.98x0.36x2.93x0.84% 7.25TCr
12.24x0.26x3.12x5.05% 4.76TCr
7.16x1.18x13.82x4.04% 4.73TCr
22.68x1.38x7.79x2.57% 4.56TCr
11.01x0.48x6.13x3.88% 4.48TCr
Average 52.85x 2.94x 17.78x 2.78% 23TCr
Weighted average by Cap. 277.95x 10.19x 72.80x 0.83%

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