|
End-of-day quote
Korea S.E.
18/08/2026
|
5-day change | 1st Jan Change | ||
| 12,800.00 KRW | -2.36% |
|
-5.54% | -0.16% |
| 07-06 | JS Corporation announced that it has received KRW 40 billion in funding | CI |
| 06-26 | JS Corporation announced that it expects to receive KRW 40 billion in funding | CI |
Company Valuation: JS Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 267,878 | 169,358 | 229,879 | 193,326 | 371,995 | 371,415 | - | - |
| Change | - | -36.78% | 35.74% | -15.9% | 92.42% | -0.16% | - | - |
| Enterprise Value (EV) 1 | 420 | 169.4 | 454.2 | 962.9 | 1,057 | 962.2 | 875.8 | 775.2 |
| Change | - | -59.68% | 168.17% | 112.01% | 9.76% | -8.95% | -8.98% | -11.49% |
| P/E | 5.69x | 2.76x | 6.53x | 2.14x | 5.42x | 3.41x | 2.94x | 2.64x |
| PBR | 1.41x | - | 0.76x | 0.4x | 0.71x | 0.59x | 0.51x | 0.44x |
| PEG | - | 0.1x | -0.1x | 0x | -0.2x | 0.1x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.27x | - | 0.27x | 0.17x | 0.29x | 0.22x | 0.2x | 0.19x |
| EV / Revenue | 0.43x | - | 0.53x | 0.86x | 0.82x | 0.58x | 0.48x | 0.39x |
| EV / EBITDA | 5.18x | - | 4.56x | 6.69x | 6.48x | 4.88x | 4.19x | 3.47x |
| EV / EBIT | 6.89x | - | 5.43x | 7.94x | 7.52x | 5.45x | 4.64x | 3.81x |
| EV / FCF | 32.2x | - | 6.05x | 92.4x | 9.03x | 13x | 7.47x | 5.69x |
| FCF Yield | 3.1% | - | 16.5% | 1.08% | 11.1% | 7.71% | 13.4% | 17.6% |
| Dividend per Share 3 | 300 | - | 450 | 500 | - | 800 | 900 | 1,000 |
| Rate of return | 2.8% | - | 5.21% | 7.07% | - | 6.25% | 7.03% | 7.81% |
| EPS 3 | 1,880 | 2,430 | 1,321 | 3,300 | 2,366 | 3,752 | 4,352 | 4,844 |
| Distribution rate | 16% | - | 34.1% | 15.2% | - | 21.3% | 20.7% | 20.6% |
| Net sales 1 | 987 | - | 862.8 | 1,117 | 1,288 | 1,660 | 1,834 | 1,966 |
| EBITDA 1 | 81.01 | - | 99.51 | 144 | 163.2 | 197 | 208.9 | 223.5 |
| EBIT 1 | 60.97 | - | 83.58 | 121.3 | 140.5 | 176.7 | 188.6 | 203.3 |
| Net income 1 | 48.26 | 64.6 | 66.6 | 96.5 | 76.49 | 108.9 | 126.3 | 140.6 |
| Net Debt 1 | 152.2 | - | 224.3 | 769.5 | 684.8 | 590.8 | 504.4 | 403.8 |
| Reference price 3 | 10,700.00 | 6,700.00 | 8,630.00 | 7,075.00 | 12,820.00 | 12,800.00 | 12,800.00 | 12,800.00 |
| Nbr of stocks (in thousands) | 25,035 | 25,277 | 26,637 | 27,325 | 29,017 | 29,017 | - | - |
| Announcement Date | 23/2/22 | 20/3/23 | 15/2/24 | 20/2/25 | 19/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.41x | 0.58x | 4.88x | 6.25% | 263M | |
| 19.85x | 3.02x | 10.09x | 2.92% | 256B | |
| 20.46x | 2.69x | 13.61x | 1.02% | 22.54B | |
| 19.75x | 3.78x | 9.33x | 2.93% | 14.85B | |
| 10.79x | 1.05x | 5.03x | -.--% | 13.51B | |
| 20.49x | 2.28x | 8.97x | 1.82% | 10.33B | |
| 14.29x | 1.44x | 9.41x | 2.71% | 8.47B | |
| 10.81x | 1.42x | 6.19x | 7.26% | 6.84B | |
| 13.18x | 0.88x | 8.37x | 2.53% | 5.63B | |
| Average | 14.78x | 1.90x | 8.43x | 3.05% | 37.56B | |
| Weighted average by Cap. | 19.10x | 2.82x | 9.93x | 2.73% |
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
- A194370 Stock
- Valuation JS Corporation
Select your edition
All financial news and data tailored to specific country editions
