Company Valuation: Kia Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 32,956,550 23,775,209 39,508,169 39,237,701 46,679,515 37,155,518 - -
Change - -27.86% 66.17% -0.68% 18.97% -20.4% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 16,929 14,094 9,402
Change - -28.13% 27.97% -10% 31.93% -37.4% -16.74% -33.29%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 4.52x 4.25x 3.91x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.56x 0.51x 0.47x
PEG - 0.3x 0.1x 0.3x -0.3x 0.5x 0.67x 0.44x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.3x 0.29x 0.27x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.14x 0.11x 0.07x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 1.3x 1.01x 0.62x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 1.72x 1.35x 0.83x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 2.1x 1.88x 1.12x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 47.6% 53.2% 89.6%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,799 7,041 7,334
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 7.11% 7.37% 7.67%
EPS 3 11,874 13,495 22,168 24,893 19,382 21,141 22,491 24,481
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 32.2% 31.3% 30%
Net sales 1 69,862 86,559 99,808 107,449 114,141 125,161 129,513 135,369
EBITDA 1 7,287 9,656 13,961 15,216 11,792 13,030 13,896 15,056
EBIT 1 5,066 7,233 11,608 12,667 9,078 9,822 10,461 11,386
Net income 1 4,760 5,409 8,777 9,791 7,561 8,214 8,757 9,521
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -20,227 -23,061 -27,753
Reference price 3 82,200.00 59,300.00 100,000.00 100,700.00 121,800.00 95,600.00 95,600.00 95,600.00
Nbr of stocks (in thousands) 400,931 400,931 395,082 389,649 383,247 388,656 - -
Announcement Date 26/1/22 27/1/23 24/1/24 24/1/25 28/1/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.12x0.17x1.68x6.28% 31.39B
397.99x14.5x105.25x-.--% 1,594B
9.82x1.26x11.44x3.32% 230B
13.77x0.79x5.4x1.8% 99.1B
36.23x9.16x23.35x1.08% 76.76B
7.95x0.36x2.91x0.84% 72.31B
7.72x1.17x14.11x3.76% 51.15B
9.86x0.27x3.16x4.84% 49.29B
23.35x1.39x7.89x2.52% 46.91B
11.28x0.68x9.15x4.03% 43.48B
Average 52.31x 2.98x 18.43x 2.85% 229.41B
Weighted average by Cap. 280.74x 10.63x 76.13x 0.87%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kia Corporation

Historical PBR trend

Valuation ratios - PBR - Kia Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kia Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kia Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Kia Corporation
  1. Stock Market
  2. Stocks
  3. A000270 Stock
  4. Valuation Kia Corporation