|
End-of-day quote
Korea S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 3,10,500.00 KRW | -0.96% |
|
-4.61% | -19.35% |
| 01/10 | Otoki Worker Dies After Accident at Unit's Goseong Plant in South Korea | MT |
| 28/09 | Otoki SF Worker Dies After Accident at Plant | MT |
Company Valuation: Otoki Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 19,42,190 | 15,50,698 | 17,62,087 | 13,75,731 | 13,60,254 | 13,10,804 |
| Change | - | -20.16% | 13.63% | -21.93% | -1.12% | -3.64% |
| Enterprise Value (EV) 1 | 20,50,772 | 16,62,787 | 22,69,412 | 16,43,360 | 15,30,599 | 15,04,791 |
| Change | - | -18.92% | 36.48% | -27.59% | -6.86% | -1.69% |
| P/E | 18.4x | 12x | 5.91x | 8.58x | 9.88x | 19x |
| PBR | 1.37x | 0.95x | 0.89x | 0.71x | 0.66x | 0.63x |
| PEG | - | 0.6x | 0x | -0.2x | -0.7x | -0.4x |
| Capitalization / Revenue | 0.75x | 0.57x | 0.55x | 0.4x | 0.38x | 0.36x |
| EV / Revenue | 0.79x | 0.61x | 0.71x | 0.48x | 0.43x | 0.41x |
| EV / EBITDA | 6.63x | 5.79x | 6.93x | 3.76x | 3.71x | 4.13x |
| EV / EBIT | 10.3x | 9.98x | 12.2x | 6.45x | 6.89x | 8.49x |
| EV / FCF | -142x | 41.5x | -9.78x | 6.28x | 9.18x | 24x |
| FCF Yield | -0.7% | 2.41% | -10.2% | 15.9% | 10.9% | 4.16% |
| Dividend per Share 2 | 8,000 | 8,000 | 9,000 | 9,000 | 9,000 | 9,000 |
| Rate of return | 1.39% | 1.75% | 1.89% | 2.25% | 2.28% | 2.34% |
| EPS 2 | 31,296 | 38,054 | 80,501 | 46,617 | 40,048 | 20,279 |
| Distribution rate | 25.6% | 21% | 11.2% | 19.3% | 22.5% | 44.4% |
| Net sales 1 | 25,95,881 | 27,39,037 | 31,83,315 | 34,54,548 | 35,39,121 | 36,74,545 |
| EBITDA 1 | 3,09,361 | 2,87,314 | 3,27,334 | 4,37,430 | 4,12,372 | 3,64,722 |
| EBIT 1 | 1,98,445 | 1,66,575 | 1,85,656 | 2,54,894 | 2,22,015 | 1,77,251 |
| Net income 1 | 1,06,254 | 1,29,410 | 2,74,541 | 1,60,331 | 1,36,698 | 69,218 |
| Net Debt 1 | 1,08,582 | 1,12,088 | 5,07,325 | 2,67,630 | 1,70,345 | 1,93,986 |
| Reference price 2 | 5,77,000.00 | 4,56,000.00 | 4,76,000.00 | 4,00,000.00 | 3,95,500.00 | 3,85,000.00 |
| Nbr of stocks (in thousands) | 3,366 | 3,401 | 3,702 | 3,439 | 3,439 | 3,405 |
| Announcement Date | 18/03/21 | 17/03/22 | 21/03/23 | 18/03/24 | 18/03/25 | 18/03/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 81Cr | |
| 21.86x | 2.95x | 14.5x | 3.75% | 26TCr | |
| 19.85x | 2.54x | 15.12x | 3.22% | 8.14TCr | |
| 16.72x | 1.73x | 9.84x | 3.75% | 4.48TCr | |
| 14.82x | 0.53x | 9.51x | 2.6% | 3.86TCr | |
| 20.59x | 3.13x | 12.73x | 3.4% | 3.41TCr | |
| 34.67x | 3x | 17.5x | 1.07% | 3.08TCr | |
| 26.06x | 5.42x | 17.27x | 3.22% | 2.97TCr | |
| -8.74x | 1.88x | 9.42x | 6.47% | 2.94TCr | |
| Average | 18.23x | 2.65x | 13.24x | 3.44% | 6.12TCr | |
| Weighted average by Cap. | 19.88x | 2.71x | 13.80x | 3.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A007310 Stock
- Valuation Otoki Corporation
Select your edition
All financial news and data tailored to specific country editions
