|
End-of-day quote
Korea S.E.
02/11/2026
|
5-day change | 1st Jan Change | ||
| 192,000.00 KRW | +0.21% |
|
-1.23% | +11.38% |
| 10-30 | South Korea's FTC Fines Celltrion KRW630 Million Over Subcontracting Violations During Covid-19 Pandemic | MT |
| 10-26 | Celltrion, Inc. authorizes a Buyback Plan. | CI |
Company Valuation: Celltrion, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,592,583 | 23,000,359 | 27,970,378 | 40,365,453 | 39,602,284 | 43,859,433 | - | - |
| Change | - | -16.64% | 21.61% | 44.32% | -1.89% | 10.75% | - | - |
| Enterprise Value (EV) 1 | 27,117 | 23,236 | 29,280 | 41,531 | 42,173 | 46,629 | 45,398 | 44,575 |
| Change | - | -14.31% | 26.01% | 41.84% | 1.55% | 10.57% | -2.64% | -1.81% |
| P/E | 47.2x | 41.6x | 53.7x | 91.7x | 38.8x | 32.1x | 24.9x | 22.1x |
| PBR | 6.87x | 5.34x | 2.46x | 2.2x | 2.32x | 2.42x | 2.19x | 2x |
| PEG | - | -9.54x | -20.3x | -2.1x | 0x | 0.9x | 0.9x | 1.7x |
| Capitalization / Revenue | 14.6x | 10.1x | 12.9x | 11.3x | 9.51x | 7.66x | 6.74x | 6.09x |
| EV / Revenue | 14.3x | 10.2x | 13.5x | 11.7x | 10.1x | 8.14x | 6.98x | 6.18x |
| EV / EBITDA | 27.9x | 26.6x | 32.6x | 45.6x | 29x | 21.2x | 17.6x | 15.5x |
| EV / EBIT | 36x | 35.9x | 44.9x | 84.4x | 36.1x | 24.8x | 20x | 17.4x |
| EV / FCF | 46x | -211x | 89.5x | 54.2x | 78.4x | 47.5x | 32.2x | 27.2x |
| FCF Yield | 2.17% | -0.47% | 1.12% | 1.85% | 1.28% | 2.11% | 3.11% | 3.68% |
| Dividend per Share 3 | 628.9 | - | 436.1 | 686.8 | 714.3 | 776.8 | 809.4 | 862.3 |
| Rate of return | 0.38% | - | 0.25% | 0.4% | 0.41% | 0.4% | 0.42% | 0.45% |
| EPS 3 | 3,515 | 3,362 | 3,273 | 1,873 | 4,438 | 5,988 | 7,709 | 8,697 |
| Distribution rate | 17.9% | - | 13.3% | 36.7% | 16.1% | 13% | 10.5% | 9.92% |
| Net sales 1 | 1,891 | 2,284 | 2,176 | 3,557 | 4,162 | 5,726 | 6,508 | 7,207 |
| EBITDA 1 | 972.1 | 873.6 | 897.2 | 910.3 | 1,456 | 2,201 | 2,575 | 2,875 |
| EBIT 1 | 753.9 | 647.2 | 651.5 | 492 | 1,168 | 1,884 | 2,272 | 2,558 |
| Net income 1 | 575.1 | 533.2 | 535.6 | 422.7 | 1,030 | 1,352 | 1,782 | 2,002 |
| Net Debt 1 | -475.5 | 235.5 | 1,310 | 1,165 | 2,571 | 2,769 | 1,539 | 715.4 |
| Reference price 3 | 166,042.75 | 139,979.07 | 175,736.96 | 171,703.30 | 172,380.95 | 192,000.00 | 192,000.00 | 192,000.00 |
| Nbr of stocks (in thousands) | 166,178 | 164,313 | 159,160 | 235,088 | 229,737 | 228,435 | - | - |
| Announcement Date | 16/2/22 | 3/3/23 | 29/2/24 | 25/2/25 | 4/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32x | 8.13x | 21.15x | 0.41% | 32.82B | |
| 16.87x | 6.34x | 12.15x | 1.77% | 63.77B | |
| 30.14x | 8.25x | 27.02x | 0.04% | 56.37B | |
| 37.48x | 6.65x | 19.86x | 0.86% | 54.62B | |
| 34.85x | 3.31x | 14.29x | -.--% | 44.06B | |
| 48.85x | 5.63x | 30.81x | -.--% | 42.11B | |
| -19.86x | 192.36x | -21.16x | -.--% | 41B | |
| 47.33x | 8.41x | 28.18x | -.--% | 34.92B | |
| -70.14x | 13.02x | -68.47x | -.--% | 24.7B | |
| 26.8x | 5.64x | 14.61x | -.--% | 23.27B | |
| Average | 18.43x | 25.77x | 7.84x | 0.31% | 41.76B | |
| Weighted average by Cap. | 22.01x | 25.18x | 11.42x | 0.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A068270 Stock
- Valuation Celltrion, Inc.
Select your edition
All financial news and data tailored to specific country editions
