|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,29,000.00 KRW | +9.48% |
|
+22.76% | +64.58% |
| 09:09am | LS Corp Says Investment in South Korea Rare-Earth Permanent Magnet Plant Not Finalized | MT |
| 23/07 | LS Global Inc. announced that it has received KRW 3 billion in funding from LS Corp. | CI |
Company Valuation: LS Corp.
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 | 89,97,340 | - | - |
| Change | - | 27.4% | 33.72% | 0.77% | 111.98% | 64.58% | - | - |
| Enterprise Value (EV) 1 | 4,976 | 7,370 | 8,315 | 9,237 | 13,372 | 16,437 | 16,278 | 15,940 |
| Change | - | 48.11% | 12.82% | 11.09% | 44.77% | 22.92% | -0.97% | -2.07% |
| P/E | 5.38x | 4.31x | 5.78x | 10.9x | 20.3x | 17.4x | 14.2x | 11.8x |
| PBR | 0.42x | 0.49x | 0.54x | 0.56x | 1.09x | 1.9x | 1.71x | 1.53x |
| PEG | - | 0.1x | -19.47x | -0.2x | 1.5x | 0.2x | 0.6x | 0.6x |
| Capitalization / Revenue | 0.11x | 0.11x | 0.1x | 0.09x | 0.17x | 0.23x | 0.22x | 0.21x |
| EV / Revenue | 0.38x | 0.42x | 0.34x | 0.34x | 0.42x | 0.42x | 0.4x | 0.37x |
| EV / EBITDA | 5.47x | 7.3x | 6.37x | 5.94x | 8.53x | 7.48x | 6.68x | 5.67x |
| EV / EBIT | 8.24x | 11.4x | 9.24x | 8.6x | 12.7x | 9.96x | 8.81x | 7.35x |
| EV / FCF | -11.4x | -444x | -35.9x | -327x | -14.2x | 117x | 37.1x | 19.1x |
| FCF Yield | -8.77% | -0.23% | -2.79% | -0.31% | -7.04% | 0.86% | 2.7% | 5.22% |
| Dividend per Share 3 | 1,450 | 1,450 | 1,550 | 1,600 | 1,650 | 2,554 | 2,593 | 2,629 |
| Rate of return | 2.68% | 2.08% | 1.66% | 1.7% | 0.83% | 0.78% | 0.79% | 0.8% |
| EPS 3 | 10,056 | 16,165 | 16,117 | 8,677 | 9,857 | 18,942 | 23,151 | 27,768 |
| Distribution rate | 14.4% | 8.97% | 9.62% | 18.4% | 16.7% | 13.5% | 11.2% | 9.47% |
| Net sales 1 | 13,096 | 17,493 | 24,516 | 27,545 | 31,825 | 38,803 | 40,920 | 43,464 |
| EBITDA 1 | 909 | 1,009 | 1,305 | 1,554 | 1,568 | 2,199 | 2,438 | 2,811 |
| EBIT 1 | 604 | 645.3 | 899.9 | 1,074 | 1,056 | 1,650 | 1,847 | 2,168 |
| Net income 1 | 277.8 | 524.6 | 541.7 | 238.4 | 269.9 | 575.8 | 715.9 | 862.3 |
| Net Debt 1 | 3,474 | 5,456 | 5,756 | 6,658 | 7,905 | 7,440 | 7,281 | 6,943 |
| Reference price 3 | 54,100.00 | 69,700.00 | 93,200.00 | 94,300.00 | 1,99,900.00 | 3,29,000.00 | 3,29,000.00 | 3,29,000.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.86x | 0.4x | 7.12x | 0.85% | 575.9Cr | |
| 26.46x | 1.74x | 13.53x | 0.83% | 4.16TCr | |
| 39.28x | 5.59x | 29.95x | - | 742.62Cr | |
| 18.76x | 0.96x | 8.1x | 2.36% | 669.23Cr | |
| 19.16x | 2.28x | 12.61x | 1.53% | 566.79Cr | |
| 58.87x | 4.34x | 42.04x | 0.11% | 552.56Cr | |
| 19.52x | 2.27x | 12.33x | 1.59% | 500.16Cr | |
| 13.65x | 1.57x | 12.13x | 3.05% | 415.83Cr | |
| Average | 26.45x | 2.40x | 17.23x | 1.47% | 1.02TCr | |
| Weighted average by Cap. | 26.86x | 2.17x | 15.84x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A006260 Stock
- Valuation LS Corp.
Select your edition
All financial news and data tailored to specific country editions
