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 38,982,201 - -
Change - -27.86% 66.17% -0.68% 18.97% -16.49% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 19,355 17,204 13,474
Change - -28.13% 27.97% -10% 31.93% -28.43% -11.11% -21.68%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 5.31x 4.98x 4.48x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.59x 0.55x 0.5x
PEG - 0.3x 0.1x 0.3x -0.3x -2.12x 0.76x 0.4x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.31x 0.3x 0.29x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.15x 0.13x 0.1x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 1.61x 1.35x 0.97x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 1.97x 1.85x 1.31x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 2.67x 2.72x 1.81x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 37.4% 36.7% 55.2%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,455 6,752 7,135
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 6.44% 6.73% 7.11%
EPS 3 11,874 13,495 22,168 24,893 19,382 18,895 20,138 22,405
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 34.2% 33.5% 31.8%
Net sales 1 69,862 86,559 99,808 107,449 114,141 125,188 128,530 134,128
EBITDA 1 7,287 9,656 13,961 15,216 11,792 12,049 12,703 13,909
EBIT 1 5,066 7,233 11,608 12,667 9,078 9,822 9,281 10,284
Net income 1 4,760 5,409 8,777 9,791 7,561 7,368 7,908 8,684
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -19,627 -21,779 -25,508
Reference price 3 82,200.00 59,300.00 100,000.00 100,700.00 121,800.00 100,300.00 100,300.00 100,300.00
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.($)
5.33x0.16x1.62x6.4% 28.97B
348.38x12.31x89.38x-.--% 1,359B
11.28x1.36x12.31x2.89% 262B
15.4x0.83x5.66x0.92% 105B
38.22x9.64x24.52x1.02% 81.25B
8.29x0.38x3.04x0.81% 75.35B
13.4x0.28x3.32x4.78% 50.04B
7.78x1.21x14.24x3.71% 50.67B
23.92x1.42x8.06x2.46% 48.29B
12.42x0.71x10.21x3.66% 47.86B
Average 48.44x 2.83x 17.24x 2.66% 210.88B
Weighted average by Cap. 229.78x 8.61x 61.31x 0.9%

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