Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. 19/08/2026			5-day change	1st Jan Change
54,800.00 ^KRW	-6.00%		-4.53%	+27.89%

17/03	Twinny Co., Ltd. announced that it has received KRW 20.4 billion in funding from Ato Investment, Gravity Private Equity Inc., Seojin Automotive Co.,Ltd., KT Investment Inc., SL Corporation	CI
19/02	SL Corporation announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,36,930	10,56,973	16,44,180	13,88,572	19,73,477	25,23,839	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	27.89%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	2,199	2,139	2,034
Change	-	-12.45%	38.17%	-19.45%	32.2%	21.89%	-2.72%	-4.88%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	7.01x	6.13x	5.28x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	0.91x	0.82x	0.76x
PEG	-	0.1x	0x	0.39x	-0.4x	0.4x	0.4x	0.3x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.46x	0.42x	0.39x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.4x	0.35x	0.31x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	3.56x	3.1x	2.52x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	5.07x	4.31x	3.39x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	7.54x	5.96x	5.25x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	13.3%	16.8%	19%
Dividend per Share ³	500	600	900	1,200	2,770	3,100	3,575	3,755
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	5.66%	6.52%	6.85%
EPS ³	2,094	3,360	7,285	7,998	6,749	7,815	8,942	10,374
Distribution rate	23.9%	17.9%	12.4%	15%	41%	39.7%	40%	36.2%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,522	6,064	6,475
EBITDA ¹	235.2	336.9	539.4	558.9	570	617.8	690.1	807.5
EBIT ¹	110.5	197.9	386.2	395.2	407.1	434	496.6	599.6
Net income ¹	96.45	154.7	335.5	368.4	320.8	363	416	481.7
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-325.2	-385.1	-489.4
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	54,800.00	54,800.00	54,800.00
Nbr of stocks (in thousands)	46,055	46,055	46,055	46,055	46,055	46,055	-	-
Announcement Date	18/02/22	17/02/23	16/02/24	18/03/25	19/02/26	-	-	-

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.($)
SL CORPORATION	7.01x	0.4x	3.56x	5.66%	181.53Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.54x	1.32x	10.18x	1.88%	4.35TCr
WEICHAI POWER CO., LTD.	16.6x	0.74x	5.46x	3.5%	3.62TCr
HYUNDAI MOBIS CO.,LTD	10.81x	0.67x	8.48x	1.37%	3.26TCr
DENSO CORPORATION	12.2x	0.57x	4.95x	3.89%	2.99TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.07x	2.8x	9.63x	3.96%	2.17TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.61x	1.24x	13.18x	0.58%	1.88TCr
MAGNA INTERNATIONAL INC.	11.1x	0.53x	5.15x	2.79%	1.88TCr
CONTINENTAL AG	12.82x	1.32x	6.8x	4.26%	1.57TCr
BOSCH LIMITED	47.52x	5.2x	36.32x	0.76%	1.49TCr
Average	18.43x	1.48x	10.37x	2.87%	2.34TCr
Weighted average by Cap.	18.04x	1.35x	9.72x	2.6%