Valuation CAS Corporation

Stocks

End-of-day quote Korea S.E. 26/10/2026			5-day change	1st Jan Change
1,008.00 ^KRW	+0.10%		-2.23%	-6.49%

10-20	Alert incorrectly tagged to Cas Corp withdrawn	RE
09-29	Alerts incorrectly tagged to Cas Corp withdrawn	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	50,328	113,651	40,548	36,935	52,343	26,491
Change	-	125.82%	-64.32%	-8.91%	41.72%	-49.39%
Enterprise Value (EV) ¹	86,949	166,271	92,287	88,159	106,286	79,552
Change	-	91.23%	-44.5%	-4.47%	20.56%	-25.15%
P/E	-21.4x	-40.3x	13.6x	21.3x	42x	-16x
PBR	1.14x	2.44x	0.66x	0.57x	0.75x	0.39x
PEG	-	-2.1x	-0x	-0.5x	-1.5x	0x
Capitalization / Revenue	0.36x	0.71x	0.24x	0.24x	0.34x	0.16x
EV / Revenue	0.62x	1.04x	0.55x	0.57x	0.68x	0.49x
EV / EBITDA	12.5x	19x	10x	9.92x	14.6x	12.9x
EV / EBIT	22.8x	30.4x	17.1x	17.5x	29.7x	38.6x
EV / FCF	5.9x	-10.6x	-14.8x	87.3x	-22.2x	30.6x
FCF Yield	17%	-9.41%	-6.74%	1.15%	-4.5%	3.27%
Dividend per Share ²	10	15	10	10	10	10
Rate of return	0.44%	0.29%	0.61%	0.67%	0.47%	0.93%
EPS ²	-107	-128	121	70.55	50.74	-67.45
Distribution rate	-9.35%	-11.7%	8.26%	14.2%	19.7%	-14.8%
Net sales ¹	139,361	160,551	168,363	156,032	156,004	161,074
EBITDA ¹	6,951	8,729	9,189	8,888	7,303	6,146
EBIT ¹	3,818	5,477	5,404	5,048	3,578	2,060
Net income ¹	-2,205	-2,578	2,739	1,734	1,311	-1,658
Net Debt ¹	36,620	52,620	51,739	51,224	53,942	53,060
Reference price ²	2,285.00	5,160.00	1,650.00	1,503.00	2,130.00	1,078.00
Nbr of stocks (in thousands)	22,025	22,025	24,574	24,574	24,574	24,574
Announcement Date	19/3/21	21/3/22	21/3/23	20/3/24	21/3/25	23/3/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CAS CORPORATION	-	-	-	-	18.68M
SIEMENS AG	23.61x	2.83x	15.44x	2.17%	221B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.29x	1.33x	6.25x	4.08%	166B
SCHNEIDER ELECTRIC SE	23.89x	3.15x	14.43x	2.01%	146B
EATON CORPORATION PLC	32.53x	4.87x	20.44x	1.21%	142B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.47x	4.23x	20.73x	0.92%	97.89B
EMERSON ELECTRIC CO.	32.96x	5.32x	18.52x	1.37%	90.13B
JOHNSON CONTROLS INTERNATIONAL PLC	30.2x	3.76x	20.19x	1.13%	87.2B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.44B
Average	34.17x	4.55x	22.05x	1.62%	116.1B
Weighted average by Cap.	30.93x	4.09x	19.74x	1.83%