Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 06/07/2026			5-day change	1st Jan Change
60,000.00 ^KRW	+0.67%		+9.49%	+40.02%

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	27,63,328	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	40.02%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	2,441	2,373	2,250
Change	-	-12.45%	38.17%	-19.45%	32.2%	35.32%	-2.77%	-5.21%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	7.22x	6.56x	5.6x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	0.99x	0.9x	0.82x
PEG	-	0.1x	0x	0.39x	-0.4x	0.3x	0.66x	0.3x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.48x	0.45x	0.42x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.43x	0.39x	0.34x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	3.82x	3.42x	2.76x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	5.27x	4.74x	3.71x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	8.2x	6.33x	5.52x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	12.2%	15.8%	18.1%
Dividend per Share ³	500	600	900	1,200	2,770	3,343	3,611	3,785
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	5.57%	6.02%	6.31%
EPS ³	2,094	3,360	7,285	7,998	6,749	8,312	9,142	10,716
Distribution rate	23.9%	17.9%	12.4%	15%	41%	40.2%	39.5%	35.3%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,725	6,094	6,521
EBITDA ¹	235.2	336.9	539.4	558.9	570	638.4	694.2	815.1
EBIT ¹	110.5	197.9	386.2	395.2	407.1	462.9	500.6	607
Net income ¹	96.45	154.7	335.5	368.4	320.8	386.7	425.4	497.5
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-322.4	-390.1	-513.6
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	60,000.00	60,000.00	60,000.00
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	7.17x	0.42x	3.79x	5.61%	179.33Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	24.14x	1.61x	12.51x	1.57%	5.15TCr
DENSO CORPORATION	12.24x	0.65x	5.42x	3.73%	3.26TCr
HYUNDAI MOBIS CO.,LTD	10.44x	0.64x	8.42x	1.41%	2.88TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.82x	2.36x	8.32x	4.56%	1.9TCr
CONTINENTAL AG	12.64x	1.1x	6.3x	4%	1.74TCr
MAGNA INTERNATIONAL INC.	10.46x	0.49x	4.82x	3.11%	1.73TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.03x	1.33x	14.6x	0.57%	1.62TCr
NINGBO TUOPU GROUP CO.,LTD.	33.75x	3.13x	18.62x	0.91%	1.6TCr
NITERRA CO., LTD.	19.65x	2.78x	11.05x	1.89%	1.33TCr
Average	18.14x	1.45x	9.39x	2.74%	2.14TCr
Weighted average by Cap.	18.78x	1.42x	9.83x	2.39%