Valuation TS Corporation

Stocks

End-of-day quote Korea S.E. 02/10/2026			5-day change	1st Jan Change
2,795.00 ^KRW	+0.18%		-0.36%	-1.06%

14/08	TS Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06/07	TS Corporation announces an Equity Buyback for KRW 20,000 million worth of its shares.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,92,990	2,70,884	2,28,278	2,85,235	2,36,213	2,43,633
Change	-	40.36%	-15.73%	24.95%	-17.19%	3.14%
Enterprise Value (EV) ¹	4,18,359	5,26,564	4,42,095	4,66,060	3,94,888	3,21,757
Change	-	25.86%	-16.04%	5.42%	-15.27%	-18.52%
P/E	8.77x	13.7x	9.23x	8.98x	12.1x	-3.99x
PBR	0.4x	0.53x	0.43x	0.52x	0.42x	0.51x
PEG	-	-0.9x	0.4x	0.3x	-0.3x	0x
Capitalization / Revenue	0.16x	0.21x	0.17x	0.21x	0.17x	0.18x
EV / Revenue	0.34x	0.42x	0.32x	0.35x	0.29x	0.24x
EV / EBITDA	6.78x	9.33x	8.6x	7.76x	7.83x	4.73x
EV / EBIT	9.09x	12.5x	11.6x	9.87x	10.7x	5.69x
EV / FCF	7.99x	-14.5x	14.4x	93.8x	8.47x	2.6x
FCF Yield	12.5%	-6.89%	6.92%	1.07%	11.8%	38.5%
Dividend per Share ²	90	110	120	115	120	120
Rate of return	3.92%	3.64%	4.72%	3.62%	4.49%	4.25%
EPS ²	261.6	220	275.7	354	220.9	-708
Distribution rate	34.4%	50%	43.5%	32.5%	54.3%	-16.9%
Net sales ¹	12,14,452	12,61,349	13,78,076	13,32,350	13,73,829	13,56,276
EBITDA ¹	61,662	56,419	51,416	60,095	50,430	68,006
EBIT ¹	46,016	42,052	38,051	47,217	36,997	56,556
Net income ¹	22,611	20,173	25,543	32,573	20,491	-60,396
Net Debt ¹	2,25,368	2,55,680	2,13,817	1,80,825	1,58,676	78,124
Reference price ²	2,295.00	3,020.00	2,545.00	3,180.00	2,670.00	2,825.00
Nbr of stocks (in thousands)	84,092	89,697	89,697	89,697	88,469	86,242
Announcement Date	09/03/21	15/03/22	16/03/23	14/03/24	13/03/25	19/03/26

¹KRW in Million²KRW

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.($)
TS CORPORATION	-	-	-	-	17Cr
NESTLÉ S.A.	19.66x	2.7x	13.49x	4.2%	23TCr
MONDELEZ INTERNATIONAL, INC.	18.1x	2.36x	14.09x	3.54%	7.43TCr
DANONE	15.92x	1.67x	9.48x	3.97%	4.28TCr
ARCHER-DANIELS-MIDLAND COMPANY	14.9x	0.53x	9.56x	2.59%	3.88TCr
THE HERSHEY COMPANY	19.39x	2.97x	12.07x	3.6%	3.22TCr
AJINOMOTO CO., INC.	35.68x	3.08x	17.97x	1.04%	3.15TCr
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.69x	3.35%	2.84TCr
KRAFT HEINZ	-7.82x	1.76x	8.76x	7.23%	2.63TCr
Average	17.61x	2.54x	12.77x	3.69%	5.63TCr
Weighted average by Cap.	18.60x	2.53x	13.06x	3.83%