Valuation LS Corp.

Stocks

End-of-day quote Korea S.E. 01/09/2026			5-day change	1st Jan Change
3,10,000.00 ^KRW	-0.48%		+5.26%	+55.08%

05/08	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

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	84,77,737	-	-
Change	-	27.4%	33.72%	0.77%	111.98%	55.08%	-	-
Enterprise Value (EV) ¹	4,976	7,370	8,315	9,237	13,372	15,544	15,714	15,198
Change	-	48.11%	12.82%	11.09%	44.77%	16.24%	1.1%	-3.29%
P/E	5.38x	4.31x	5.78x	10.9x	20.3x	14.9x	11.9x	10x
PBR	0.42x	0.49x	0.54x	0.56x	1.09x	1.77x	1.58x	1.4x
PEG	-	0.1x	-19.47x	-0.2x	1.5x	0x	0.5x	0.5x
Capitalization / Revenue	0.11x	0.11x	0.1x	0.09x	0.17x	0.2x	0.2x	0.19x
EV / Revenue	0.38x	0.42x	0.34x	0.34x	0.42x	0.37x	0.37x	0.34x
EV / EBITDA	5.47x	7.3x	6.37x	5.94x	8.53x	6.03x	5.74x	4.81x
EV / EBIT	8.24x	11.4x	9.24x	8.6x	12.7x	7.52x	7.48x	6.18x
EV / FCF	-11.4x	-444x	-35.9x	-327x	-14.2x	-24.4x	27.7x	17.3x
FCF Yield	-8.77%	-0.23%	-2.79%	-0.31%	-7.04%	-4.1%	3.61%	5.79%
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%	0.82%	0.84%	0.85%
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	3,10,000.00	3,10,000.00	3,10,000.00
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

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.	15x	0.37x	6.05x	0.81%	622.14Cr
PRYSMIAN S.P.A.	25.82x	1.68x	13.13x	0.84%	4.08TCr
JIANGSU ETERN COMPANY LIMITED	38.36x	6.93x	29.58x	-	875.81Cr
NEXANS	19.58x	1.01x	8.4x	2.24%	708.42Cr
CENERGY HOLDINGS S.A.	18.63x	2.21x	12.59x	1.59%	565.18Cr
KEI INDUSTRIES LIMITED	59.96x	4.42x	42.84x	0.1%	562.66Cr
RIYADH CABLES GROUP COMPANY	13.82x	1.59x	12.26x	3.01%	421.08Cr
Average	27.31x	2.60x	17.84x	1.43%	1.12TCr
Weighted average by Cap.	27.09x	2.33x	16.03x	1.11%