Valuation Korea Zinc Company, Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 05/12/2024			5-day change	1st Jan Change
20,00,000.00 ^KRW	+19.69%		+100.00%	+301.61%

03/12	Korea Zinc agrees to shareholder meeting to discuss Young Poong's board expansion proposal	RE
27/11	South Korean Shares Close Lower Over Lackluster Domestic Business Sentiment, Weakened Business Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	75,11,552	70,96,207	90,31,537	1,05,28,412	1,04,12,477	3,63,27,114	-	-
Change	-	-5.53%	27.27%	16.57%	-1.1%	248.88%	-	-
Enterprise Value (EV) ¹	4,931	5,336	8,803	10,585	10,365	36,053	36,045	36,006
Change	-	8.22%	64.96%	20.24%	-2.08%	247.85%	-0.02%	-0.11%
P/E ratio	11.9x	12.4x	11.2x	13.1x	19.1x	61.9x	56.5x	53.6x
PBR	1.12x	0.1x	1.17x	1.24x	1.11x	5.27x	4.15x	3.99x
PEG	-	-1.31x	0.3x	-2.23x	-0.5x	2.6x	5.97x	9.8x
Capitalization / Revenue	1.12x	0.94x	0.91x	0.94x	1.07x	3.17x	2.93x	2.76x
EV / Revenue	0.74x	0.7x	0.88x	0.94x	1.07x	3.15x	2.91x	2.73x
EV / EBITDA	4.55x	4.55x	6.37x	8.69x	10.6x	30.4x	26.5x	25x
EV / EBIT	6.12x	5.95x	8.03x	11.5x	15.7x	42.8x	35.8x	33.3x
EV / FCF	14.7x	-26x	62.3x	25.7x	25.8x	86x	79.5x	72.6x
FCF Yield	6.78%	-3.85%	1.61%	3.89%	3.88%	1.16%	1.26%	1.38%
Dividend per Share ³	14,000	15,000	20,000	20,000	15,000	15,808	16,718	16,666
Rate of return	3.29%	3.74%	3.91%	3.55%	3.01%	0.79%	0.84%	0.83%
EPS ³	35,811	32,418	45,648	42,967	26,139	32,334	35,395	37,332
Distribution rate	39.1%	46.3%	43.8%	46.5%	57.4%	48.9%	47.2%	44.6%
Net sales ¹	6,695	7,582	9,977	11,212	9,705	11,451	12,381	13,173
EBITDA ¹	1,085	1,173	1,382	1,217	978.9	1,185	1,358	1,443
EBIT ¹	805.3	897.4	1,096	922	659.1	842.8	1,008	1,082
Net income ¹	632.9	573	806.8	780.6	527.5	675.2	731.5	793.5
Net Debt ¹	-2,581	-1,760	-228.6	56.23	-47.94	-273.9	-282.4	-321.6
Reference price ³	4,25,000.00	4,01,500.00	5,11,000.00	5,64,000.00	4,98,000.00	20,00,000.00	20,00,000.00	20,00,000.00
Nbr of stocks (in thousands)	17,674	17,674	17,674	18,667	20,909	18,164	-	-
Announcement Date	06/02/20	08/02/21	07/02/22	02/02/23	05/02/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
KOREA ZINC COMPANY, LTD.	51.68x	2.63x	25.39x	+0.95%	2.15TCr
SOUTHERN COPPER CORPORATION	22.34x	7.06x	12.39x	+2.17%	8TCr
FREEPORT-MCMORAN INC.	27.85x	2.53x	6.42x	+1.39%	6.18TCr
CMOC GROUP LIMITED	9.82x	0.82x	6.53x	+4.10%	2.1TCr
BOLIDEN	9.54x	1.24x	5.93x	+3.19%	849.45Cr
JIANGXI COPPER COMPANY LIMITED	6.32x	0.18x	6.87x	+5.19%	838.47Cr
TIANQI LITHIUM CORPORATION	-11.8x	4.14x	7.78x	-.--%	806.48Cr
SUMITOMO METAL MINING CO., LTD.	12.96x	0.99x	10.19x	+3.00%	680.34Cr
WESTERN MINING CO.,LTD.	11x	-	-	+5.00%	553.92Cr
Average	15.52x	2.45x	10.19x	+2.78%	2.46TCr
Weighted average by Cap.	22.62x	3.92x	10.70x	+2.19%