Valuation Korean Airlines Co.,Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
24,800.00 ^KRW	0.00%		+2.48%	+9.98%

04/02	Korean Airlines Launches Generative AI-Based Chatbot	MT
04/02	Korean Airlines Co.,Ltd. announces Annual dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	47,86,823	1,02,49,973	84,84,764	88,28,076	83,47,001	91,58,308	91,58,308	-
Change	-	114.13%	-17.22%	4.05%	-5.45%	9.72%	0%	-
Enterprise Value (EV) ¹	17,130	18,629	16,638	13,469	20,889	23,712	22,955	22,132
Change	-	8.75%	-10.69%	-19.05%	55.09%	13.51%	-3.19%	-3.59%
P/E ratio	-17.3x	17.7x	4.79x	8.2x	6.25x	14.2x	9.43x	7.28x
PBR	1.14x	1.39x	0.92x	0.93x	0.79x	0.85x	0.79x	0.73x
PEG	-	-0x	0x	-0.2x	0.3x	-0.3x	0.2x	0.2x
Capitalization / Revenue	0.63x	1.14x	0.6x	0.55x	0.52x	0.33x	0.37x	0.36x
EV / Revenue	2.25x	2.07x	1.18x	0.84x	1.3x	0.95x	0.92x	0.86x
EV / EBITDA	8.24x	5.98x	3.71x	3.83x	5.35x	5.96x	5.24x	4.75x
EV / EBIT	157x	13.1x	5.88x	7.52x	10.7x	19.8x	14.3x	11x
EV / FCF	22.4x	5.87x	3.46x	6.17x	12.5x	7.47x	11.1x	9.91x
FCF Yield	4.47%	17%	28.9%	16.2%	7.97%	13.4%	9.03%	10.1%
Dividend per Share ³	-	-	-	750.2	750	777.3	795.8	852.5
Rate of return	-	-	-	3.14%	3.32%	3.13%	3.21%	3.44%
EPS ³	-1,568	1,662	4,787	2,916	3,616	1,747	2,629	3,404
Distribution rate	-	-	-	25.7%	20.7%	44.5%	30.3%	25%
Net sales ¹	7,606	9,017	14,097	16,112	16,117	25,226	25,048	25,732
EBITDA ¹	2,078	3,113	4,480	3,513	3,906	3,976	4,377	4,663
EBIT ¹	108.9	1,418	2,831	1,790	1,945	1,114	1,602	2,010
Net income ¹	-211.5	531.4	1,732	1,132	1,254	647.3	949.4	1,264
Net Debt ¹	12,343	8,379	8,153	4,641	12,542	14,553	13,797	12,973
Reference price ³	27,200.00	29,350.00	22,950.00	23,900.00	22,600.00	24,800.00	24,800.00	24,800.00
Nbr of stocks (in thousands)	1,75,320	3,48,932	3,69,331	3,69,331	3,69,331	3,69,331	3,69,331	-
Announcement Date	04/02/21	27/01/22	01/02/23	30/01/24	07/02/25	30/01/26	-	-

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.($)
KOREAN AIRLINES CO.,LTD.	14.19x	0.95x	5.96x	3.13%	634.93Cr
DELTA AIR LINES, INC.	9.4x	0.89x	5.99x	1.11%	4.48TCr
UNITED AIRLINES HOLDINGS, INC.	8.25x	0.84x	5.69x	-.--%	3.53TCr
RYANAIR HOLDINGS PLC	12.94x	1.68x	6.88x	1.74%	3.42TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.35x	0.89x	3.92x	2.14%	2.73TCr
INTERGLOBE AVIATION LIMITED	62.59x	2.52x	12.27x	0.2%	2.1TCr
AIR CHINA LIMITED	1833.85x	1.91x	9.83x	-.--%	2TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	111.78x	1.91x	9.14x	0.07%	1.85TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	139.27x	2.18x	10.01x	-.--%	1.85TCr
SINGAPORE AIRLINES LIMITED	24.77x	1.42x	6.79x	3.05%	1.74TCr
Average	222.44x	1.52x	7.65x	1.14%	2.43TCr
Weighted average by Cap.	182.90x	1.43x	7.30x	1.01%