Valuation Korea Zinc Company, Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 13/03/2026			5-day change	1st Jan Change
16,28,000.00 ^KRW	-2.75%		+62.80%	+62.80%

12/03	Global markets live: Tesla, JPMorgan, Amazon, Leonardo…
12/03	Korea Zinc sees 17%-19% profit margin from planned U.S. smelter - chairman	RE

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	3,32,00,182	3,32,00,182	-
Change	-	27.27%	16.57%	-1.1%	75.49%	81.69%	0%	-
Enterprise Value (EV) ¹	5,336	8,803	10,585	10,365	21,036	35,984	35,175	37,011
Change	-	64.96%	20.24%	-2.08%	102.96%	71.06%	-2.25%	5.22%
P/E ratio	124x	112x	131x	191x	106x	30.9x	24.4x	27.6x
PBR	1x	11.7x	12.4x	11.1x	2.84x	3.81x	2.99x	2.81x
PEG	-	2.7x	-22.3x	-4.9x	0x	0x	0.3x	-2.4x
Capitalization / Revenue	0.94x	0.91x	0.94x	1.07x	1.51x	1.44x	1.53x	1.59x
EV / Revenue	0.7x	0.88x	0.94x	1.07x	1.74x	2.2x	1.62x	1.77x
EV / EBITDA	4.55x	6.37x	8.69x	10.6x	19.5x	23.9x	14.9x	16.8x
EV / EBIT	5.95x	8.03x	11.5x	15.7x	28.6x	31.6x	17.9x	20.9x
EV / FCF	-26x	62.3x	25.7x	25.8x	-35.2x	31.1x	-	17.1x
FCF Yield	-3.85%	1.61%	3.89%	3.88%	-2.84%	3.21%	-	5.86%
Dividend per Share ³	1,500	2,000	2,000	1,500	17,500	19,309	24,167	22,500
Rate of return	0.37%	0.39%	0.35%	0.3%	1.74%	1.19%	1.48%	1.38%
EPS ³	3,242	4,565	4,297	2,614	9,488	42,566	66,773	59,018
Distribution rate	46.3%	43.8%	46.5%	57.4%	184%	49.1%	36.2%	38.1%
Net sales ¹	7,582	9,977	11,212	9,705	12,083	16,581	21,732	20,912
EBITDA ¹	1,173	1,382	1,217	978.9	1,076	1,607	2,356	2,206
EBIT ¹	897.4	1,096	922	659.1	736.1	1,232	1,968	1,768
Net income ¹	573	806.8	780.6	527.5	211.1	780.8	1,394	1,206
Net Debt ¹	-1,760	-228.6	56.23	-47.94	2,763	2,784	1,975	3,811
Reference price ³	4,01,500.00	5,11,000.00	5,64,000.00	4,98,000.00	10,06,000.00	16,28,000.00	16,28,000.00	16,28,000.00
Nbr of stocks (in thousands)	17,674	17,674	18,667	20,909	18,164	20,393	20,393	-
Announcement Date	08/02/21	07/02/22	02/02/23	05/02/24	05/02/25	09/02/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KOREA ZINC COMPANY, LTD.	41.43x	2.2x	23.86x	1.19%	2.21TCr
SOUTHERN COPPER CORPORATION	24.33x	8.88x	13.38x	2.5%	14TCr
FREEPORT-MCMORAN INC.	20.57x	2.91x	6.7x	1.07%	8.1TCr
CMOC GROUP LIMITED	20.8x	1.84x	9.49x	1.88%	5.95TCr
JX ADVANCED METALS CORPORATION	34.22x	4.83x	18.35x	0.7%	2.35TCr
JIANGXI COPPER COMPANY LIMITED	14.81x	0.36x	12.32x	2.3%	2.23TCr
BOLIDEN	11.95x	1.5x	6.28x	2.82%	1.88TCr
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	81.56x	-	-	0.36%	1.85TCr
SUMITOMO METAL MINING CO., LTD.	18.77x	1.84x	12.47x	1.88%	1.68TCr
Average	29.83x	3.04x	12.86x	1.63%	4.49TCr
Weighted average by Cap.	25.86x	4.74x	11.83x	1.83%