Valuation KL-Net Corp.

Stocks

End-of-day quote Korea S.E. 21/09/2026			5-day change	1st Jan Change
2,665.00 ^KRW	-0.37%		-3.44%	-7.30%

08-14	KL-Net Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-10	Tranche Update on KL-Net Corp.'s Equity Buyback Plan announced on April 10, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	59,762	84,616	54,528	58,680	54,927	59,224
Change	-	41.59%	-35.56%	7.62%	-6.4%	7.82%
Enterprise Value (EV) ¹	46,740	65,023	31,178	30,760	21,538	20,391
Change	-	39.12%	-52.05%	-1.34%	-29.98%	-5.32%
P/E	13.6x	14.2x	7.94x	7.7x	6.52x	6.4x
PBR	1.52x	1.91x	1.1x	1.06x	0.92x	0.89x
PEG	-	0.4x	0.5x	0.7x	0.5x	0.5x
Capitalization / Revenue	1.42x	1.7x	1.08x	1.15x	1.09x	1.24x
EV / Revenue	1.11x	1.31x	0.62x	0.6x	0.43x	0.43x
EV / EBITDA	7.15x	7.87x	3.26x	2.87x	1.74x	1.6x
EV / EBIT	9.81x	9.57x	3.93x	3.7x	2.16x	1.95x
EV / FCF	12.6x	10.7x	6.75x	5.2x	2.63x	2.57x
FCF Yield	7.93%	9.34%	14.8%	19.2%	38%	38.9%
Dividend per Share ²	60	80	80	80	100	-
Rate of return	2.21%	2.09%	3.24%	3.01%	3.89%	-
EPS ²	199.8	269.6	311	344.6	394.4	449.4
Distribution rate	30%	29.7%	25.7%	23.2%	25.4%	-
Net sales ¹	42,130	49,634	50,303	50,929	50,168	47,575
EBITDA ¹	6,538	8,262	9,560	10,710	12,366	12,769
EBIT ¹	4,763	6,797	7,929	8,308	9,971	10,483
Net income ¹	4,411	5,947	6,865	7,607	8,571	9,291
Net Debt ¹	-13,022	-19,593	-23,350	-27,920	-33,389	-38,833
Reference price ²	2,710.00	3,835.00	2,470.00	2,655.00	2,570.00	2,875.00
Nbr of stocks (in thousands)	22,052	22,064	22,076	22,102	21,372	20,600
Announcement Date	18/3/21	23/3/22	23/3/23	21/3/24	20/3/25	19/3/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KL-NET CORP.	-	-	-	-	38.37M
VERISK ANALYTICS, INC.	24.41x	8.3x	14.73x	1.14%	22.83B
SS&C TECHNOLOGIES HOLDINGS, INC.	19.96x	3.72x	9.35x	1.38%	18.76B
SAMSUNG SDS CO., LTD.	23.67x	0.72x	7.21x	1.51%	12.22B
OTSUKA CORPORATION	20.56x	0.8x	10.55x	2.85%	8.81B
REPLY S.P.A.	15.43x	1.38x	7.68x	1.3%	4.91B
NS SOLUTIONS CORPORATION	20.92x	1.44x	9.6x	2.39%	4.38B
POSCO DX COMPANY LTD.	75.72x	2.91x	51.14x	0.62%	2.28B
CHINA TRANSINFO TECHNOLOGY CO., LTD	24.33x	0.83x	9.19x	0.55%	1.72B
SYSTEX CORPORATION	18.52x	-	-	-	1.66B
Average	27.06x	2.51x	14.93x	1.47%	7.76B
Weighted average by Cap.	23.40x	3.90x	11.92x	1.51%