|
End-of-day quote
Korea S.E.
17/09/2026
|
5-day change | 1st Jan Change | ||
| 1,405,000.00 KRW | +1.30% |
|
+8.16% | +79.90% |
| 06:23pm | Doosan Board Approved KRW968 Billion Production Expansion Plan | MT |
| 08-15 | SK group Chairman Chey appeals divorce settlement ruling | RE |
Company Valuation: Doosan Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,938,758 | 1,327,149 | 1,489,665 | 3,898,767 | 12,602,701 | 21,014,064 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 66.74% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 24,705 | 24,931 | 23,932 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 46.16% | 0.92% | -4.01% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 51.2x | 34.3x | 30.3x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 13.3x | 10.6x | 8.15x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.7x | 2.3x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.96x | 0.84x | 0.75x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.13x | 1x | 0.85x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 9.78x | 7.9x | 6.38x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 14.6x | 10.3x | 7.64x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 25.7x | 29.1x | 20.7x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 3.89% | 3.44% | 4.83% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,364 | 4,764 | 4,911 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.31% | 0.34% | 0.35% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 27,419 | 40,905 | 46,371 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 15.9% | 11.6% | 10.6% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,906 | 24,949 | 28,026 |
| EBITDA 1 | 1,571 | 1,751 | 2,141 | 1,771 | 1,871 | 2,525 | 3,154 | 3,753 |
| EBIT 1 | 958.8 | 1,126 | 1,435 | 1,003 | 1,063 | 1,693 | 2,429 | 3,131 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 561.2 | 673.1 | 893.5 |
| Net Debt 1 | 5,297 | 4,649 | 3,374 | 4,571 | 4,300 | 3,691 | 3,917 | 2,918 |
| Reference price 3 | 118,000.00 | 83,100.00 | 93,900.00 | 255,000.00 | 781,000.00 | 1,405,000.00 | 1,405,000.00 | 1,405,000.00 |
| Nbr of stocks (in thousands) | 17,800 | 17,800 | 17,800 | 17,800 | 17,840 | 17,882 | - | - |
| Announcement Date | 11/2/22 | 7/3/23 | 31/1/24 | 24/1/25 | 10/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.58x | 1.12x | 9.69x | 0.31% | 15.19B | |
| 21.13x | - | - | -.--% | 1,113B | |
| 24.79x | 2x | 12.28x | 1.11% | 155B | |
| 21.75x | 3.66x | 12.55x | 1.96% | 83.88B | |
| 28.6x | 2.08x | 15.64x | 0.8% | 80.98B | |
| 23.35x | 5.02x | 17.11x | 2.42% | 76.14B | |
| 19.55x | 1.57x | 11.12x | 1.26% | 68.1B | |
| 30.06x | 3.8x | 17.3x | 3.03% | 65.82B | |
| 45.92x | 2.82x | 14.51x | 2.75% | 26.16B | |
| Average | 29.53x | 2.76x | 13.77x | 1.52% | 187.18B | |
| Weighted average by Cap. | 22.89x | 2.83x | 13.91x | 0.56% |
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
- A000150 Stock
- Valuation Doosan Corporation
Select your edition
All financial news and data tailored to specific country editions
