Valuation Korea Zinc Company, Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 05/12/2025			5-day change	1st Jan Change
13,59,000.00 ^KRW	+4.70%		+35.90%	+35.90%

13/11	Korea Zinc Company, Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI
07/11	Macquarie Upgrades Korea Zinc to Neutral from Underperform; Price Target is KRW980,000	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	70,96,207	90,31,537	1,05,28,412	1,04,12,477	1,82,72,538	2,62,87,494	-	-
Change	-	27.27%	16.57%	-1.1%	75.49%	43.86%	-	-
Enterprise Value (EV) ¹	5,336	8,803	10,585	10,365	21,036	29,626	29,743	28,763
Change	-	64.96%	20.24%	-2.08%	102.96%	40.83%	0.4%	-3.3%
P/E ratio	124x	112x	131x	191x	106x	37.1x	35.9x	29.5x
PBR	1x	11.7x	12.4x	11.1x	2.84x	3.27x	3.05x	2.97x
PEG	-	2.7x	-22.3x	-4.9x	0x	0x	10.82x	1.4x
Capitalization / Revenue	0.94x	0.91x	0.94x	1.07x	1.51x	1.62x	1.6x	1.44x
EV / Revenue	0.7x	0.88x	0.94x	1.07x	1.74x	1.82x	1.81x	1.58x
EV / EBITDA	4.55x	6.37x	8.69x	10.6x	19.5x	20.1x	20.5x	16.7x
EV / EBIT	5.95x	8.03x	11.5x	15.7x	28.6x	26.6x	27.7x	22.7x
EV / FCF	-26x	62.3x	25.7x	25.8x	-35.2x	25.6x	43.6x	19.2x
FCF Yield	-3.85%	1.61%	3.89%	3.88%	-2.84%	3.9%	2.29%	5.21%
Dividend per Share ³	1,500	2,000	2,000	1,500	17,500	19,194	18,546	18,755
Rate of return	0.37%	0.39%	0.35%	0.3%	1.74%	1.41%	1.36%	1.38%
EPS ³	3,242	4,565	4,297	2,614	9,488	36,643	37,859	46,110
Distribution rate	46.3%	43.8%	46.5%	57.4%	184%	52.4%	49%	40.7%
Net sales ¹	7,582	9,977	11,212	9,705	12,083	16,266	16,423	18,206
EBITDA ¹	1,173	1,382	1,217	978.9	1,076	1,477	1,453	1,726
EBIT ¹	897.4	1,096	922	659.1	736.1	1,113	1,074	1,267
Net income ¹	573	806.8	780.6	527.5	211.1	737.2	724	860.3
Net Debt ¹	-1,760	-228.6	56.23	-47.94	2,763	3,338	3,456	2,476
Reference price ³	4,01,500.00	5,11,000.00	5,64,000.00	4,98,000.00	10,06,000.00	13,59,000.00	13,59,000.00	13,59,000.00
Nbr of stocks (in thousands)	17,674	17,674	18,667	20,909	18,164	19,343	-	-
Announcement Date	08/02/21	07/02/22	02/02/23	05/02/24	05/02/25	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOREA ZINC COMPANY, LTD.	35.42x	1.75x	19.26x	1.48%	1.7TCr
SOUTHERN COPPER CORPORATION	28.08x	9.37x	16.21x	2.35%	11TCr
FREEPORT-MCMORAN INC.	30.22x	2.73x	7.58x	1.34%	6.41TCr
CMOC GROUP LIMITED	20.61x	1.72x	8.93x	1.99%	5.34TCr
JIANGXI COPPER COMPANY LIMITED	13.74x	0.32x	11.4x	2.4%	1.81TCr
BOLIDEN	17.45x	1.65x	7.67x	1.89%	1.41TCr
MMG LIMITED	20.08x	2.76x	5.22x	-.--%	1.28TCr
TIANQI LITHIUM CORPORATION	86.46x	8.24x	16.1x	0.03%	1.17TCr
TONGLING NONFERROUS METALS GROUP CO.,LTD.	20.66x	-	-	1.84%	1.07TCr
Average	30.30x	3.57x	11.55x	1.48%	3.52TCr
Weighted average by Cap.	27.94x	5.01x	12.16x	1.82%