|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12,280.00 KRW | +0.24% |
|
+8.67% | -4.21% |
| 06-26 | JS Corporation announced that it expects to receive KRW 40 billion in funding | CI |
| 04-30 | Js Corp Q1 operating profit 31 billion won, up 9.6% from year earlier | RE |
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 | 356,326 | - | - |
| Change | - | -36.78% | 35.74% | -15.9% | 92.42% | -4.21% | - | - |
| Enterprise Value (EV) 1 | 420 | 169.4 | 454.2 | 962.9 | 1,057 | 928.2 | 822.6 | 705.9 |
| Change | - | -59.68% | 168.17% | 112.01% | 9.76% | -12.17% | -11.38% | -14.19% |
| P/E | 5.69x | 2.76x | 6.53x | 2.14x | 5.42x | 3.47x | 3.08x | 2.82x |
| PBR | 1.41x | - | 0.76x | 0.4x | 0.71x | 0.58x | 0.5x | 0.43x |
| PEG | - | 0.1x | -0.1x | 0x | -0.2x | 0.1x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.27x | - | 0.27x | 0.17x | 0.29x | 0.25x | 0.24x | 0.23x |
| EV / Revenue | 0.43x | - | 0.53x | 0.86x | 0.82x | 0.65x | 0.55x | 0.45x |
| EV / EBITDA | 5.18x | - | 4.56x | 6.69x | 6.48x | 4.91x | 4.19x | 3.41x |
| EV / EBIT | 6.89x | - | 5.43x | 7.94x | 7.52x | 5.5x | 4.67x | 3.78x |
| EV / FCF | 32.2x | - | 6.05x | 92.4x | 9.03x | 7.78x | 6.27x | 5.08x |
| FCF Yield | 3.1% | - | 16.5% | 1.08% | 11.1% | 12.9% | 15.9% | 19.7% |
| Dividend per Share 3 | 300 | - | 450 | 500 | - | 600 | 600 | 600 |
| Rate of return | 2.8% | - | 5.21% | 7.07% | - | 4.89% | 4.89% | 4.89% |
| EPS 3 | 1,880 | 2,430 | 1,321 | 3,300 | 2,366 | 3,537 | 3,989 | 4,359 |
| Distribution rate | 16% | - | 34.1% | 15.2% | - | 17% | 15% | 13.8% |
| Net sales 1 | 987 | - | 862.8 | 1,117 | 1,288 | 1,417 | 1,483 | 1,553 |
| EBITDA 1 | 81.01 | - | 99.51 | 144 | 163.2 | 189.1 | 196.5 | 206.8 |
| EBIT 1 | 60.97 | - | 83.58 | 121.3 | 140.5 | 168.9 | 176.3 | 186.6 |
| Net income 1 | 48.26 | 64.6 | 66.6 | 96.5 | 76.49 | 102.6 | 115.8 | 126.5 |
| Net Debt 1 | 152.2 | - | 224.3 | 769.5 | 684.8 | 571.9 | 466.3 | 349.6 |
| Reference price 3 | 10,700.00 | 6,700.00 | 8,630.00 | 7,075.00 | 12,820.00 | 12,280.00 | 12,280.00 | 12,280.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.47x | 0.65x | 4.91x | 4.89% | 233M | |
| 22.6x | 3.34x | 11.18x | 2.6% | 281B | |
| 21.7x | 2.8x | 14.28x | 0.96% | 23.7B | |
| 21.45x | 4.08x | 9.99x | 2.66% | 15.89B | |
| 10.72x | 1.04x | 4.96x | -.--% | 13.45B | |
| 13.56x | 2.08x | 8.75x | 1.98% | 9.48B | |
| 15.95x | 1.57x | 10.29x | 2.37% | 9.39B | |
| 12.04x | 1.51x | 6.61x | 6.97% | 6.65B | |
| 15.55x | 0.97x | 9.19x | 2.22% | 6.39B | |
| Average | 15.23x | 2.01x | 8.91x | 2.74% | 40.74B | |
| Weighted average by Cap. | 21.33x | 3.10x | 10.89x | 2.45% |
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
