Valuation LS Corp.

Stocks

End-of-day quote Korea S.E. 08/10/2026			5-day change	1st Jan Change
2,67,500.00 ^KRW	-4.46%		-13.29%	+33.82%

23/09	LS in Talks With Authorities on Potential Investment in UK Cable Plant	MT
11/09	LS Unit to Issue KRW500 Billion in Exchangeable Bonds	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,02,199	19,13,867	25,59,144	25,78,873	54,66,773	73,15,466	-	-
Change	-	27.4%	33.72%	0.77%	111.98%	33.82%	-	-
Enterprise Value (EV) ¹	4,976	7,370	8,315	9,237	13,372	14,381	14,552	14,036
Change	-	48.11%	12.82%	11.09%	44.77%	7.55%	1.19%	-3.55%
P/E	5.38x	4.31x	5.78x	10.9x	20.3x	12.9x	10.2x	8.63x
PBR	0.42x	0.49x	0.54x	0.56x	1.09x	1.53x	1.36x	1.21x
PEG	-	0.1x	-19.47x	-0.2x	1.5x	0x	0.4x	0.5x
Capitalization / Revenue	0.11x	0.11x	0.1x	0.09x	0.17x	0.18x	0.17x	0.16x
EV / Revenue	0.38x	0.42x	0.34x	0.34x	0.42x	0.35x	0.34x	0.31x
EV / EBITDA	5.47x	7.3x	6.37x	5.94x	8.53x	5.58x	5.32x	4.44x
EV / EBIT	8.24x	11.4x	9.24x	8.6x	12.7x	6.96x	6.93x	5.7x
EV / FCF	-11.4x	-444x	-35.9x	-327x	-14.2x	-22.5x	25.6x	15.9x
FCF Yield	-8.77%	-0.23%	-2.79%	-0.31%	-7.04%	-4.44%	3.9%	6.27%
Dividend per Share ³	1,450	1,450	1,550	1,600	1,650	2,529	2,593	2,629
Rate of return	2.68%	2.08%	1.66%	1.7%	0.83%	0.95%	0.97%	0.98%
EPS ³	10,056	16,165	16,117	8,677	9,857	20,769	26,131	30,998
Distribution rate	14.4%	8.97%	9.62%	18.4%	16.7%	12.2%	9.92%	8.48%
Net sales ¹	13,096	17,493	24,516	27,545	31,825	41,599	42,385	45,127
EBITDA ¹	909	1,009	1,305	1,554	1,568	2,577	2,735	3,158
EBIT ¹	604	645.3	899.9	1,074	1,056	2,066	2,100	2,460
Net income ¹	277.8	524.6	541.7	238.4	269.9	653.6	810.9	964.3
Net Debt ¹	3,474	5,456	5,756	6,658	7,905	7,066	7,236	6,720
Reference price ³	54,100.00	69,700.00	93,200.00	94,300.00	1,99,900.00	2,67,500.00	2,67,500.00	2,67,500.00
Nbr of stocks (in thousands)	27,767	27,459	27,459	27,348	27,348	27,348	-	-
Announcement Date	14/02/22	14/02/23	05/02/24	05/02/25	02/02/26	-	-	-

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.($)
LS CORP.	13.48x	0.35x	5.71x	0.9%	571.6Cr
SIEMENS AG	25.02x	2.97x	16.24x	2.06%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.13x	1.74x	7.89x	3.62%	20TCr
EATON CORPORATION PLC	38.45x	5.65x	23.79x	1.02%	17TCr
DELTA ELECTRONICS, INC.	48.72x	6.52x	29.22x	1.02%	16TCr
SCHNEIDER ELECTRIC SE	26.59x	3.47x	15.93x	1.83%	16TCr
TRANE TECHNOLOGIES PLC	30.89x	4.44x	21.76x	0.87%	10TCr
DELTA ELECTRONICS (THAILAND)	96.27x	11.92x	68.16x	0.33%	9.93TCr
VERTIV HOLDINGS CO.	40.8x	6.71x	26.94x	0.1%	9.49TCr
JOHNSON CONTROLS INTERNATIONAL PLC	32.58x	4.04x	21.69x	1.05%	9.45TCr
Average	36.69x	4.78x	23.73x	1.28%	13.24TCr
Weighted average by Cap.	35.55x	4.74x	22.89x	1.57%