Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. 02/10/2026			5-day change	1st Jan Change
52,100.00 ^KRW	-0.57%		+7.87%	+21.59%

03-17	Twinny Co., Ltd. announced that it has received KRW 20.4 billion in funding from Ato Investment, Gravity Private Equity Inc., Seojin Automotive Co.,Ltd., KT Investment Inc., SL Corporation	CI
02-19	SL Corporation announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,436,930	1,056,973	1,644,180	1,388,572	1,973,477	2,399,490	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	21.59%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	2,053	2,025	1,933
Change	-	-12.45%	38.17%	-19.45%	32.2%	13.79%	-1.32%	-4.57%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	6.62x	6x	5.23x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	0.86x	0.79x	0.73x
PEG	-	0.1x	0x	0.39x	-0.4x	0.4x	0.6x	0.4x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.43x	0.39x	0.37x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.37x	0.33x	0.3x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	3.24x	2.92x	2.46x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	4.62x	4.07x	3.36x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	7.23x	5.63x	4.61x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	13.8%	17.8%	21.7%
Dividend per Share ³	500	600	900	1,200	2,770	3,203	3,566	3,768
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	6.15%	6.84%	7.23%
EPS ³	2,094	3,360	7,285	7,998	6,749	7,873	8,677	9,954
Distribution rate	23.9%	17.9%	12.4%	15%	41%	40.7%	41.1%	37.9%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,614	6,106	6,460
EBITDA ¹	235.2	336.9	539.4	558.9	570	633.8	694.2	784.2
EBIT ¹	110.5	197.9	386.2	395.2	407.1	444.1	497.9	574.7
Net income ¹	96.45	154.7	335.5	368.4	320.8	365.1	403.7	461.6
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-346.9	-374.1	-466.7
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	52,100.00	52,100.00	52,100.00
Nbr of stocks (in thousands)	46,055	46,055	46,055	46,055	46,055	46,055	-	-
Announcement Date	18/2/22	17/2/23	16/2/24	18/3/25	19/2/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
SL CORPORATION	6.66x	0.37x	3.26x	6.11%	1.77B
CUMMINS INC.	18.08x	1.98x	10.87x	1.62%	71.17B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.49x	1.4x	10.78x	1.81%	46.93B
WEICHAI POWER CO., LTD.	14.44x	0.65x	4.7x	4%	32.15B
DENSO CORPORATION	11.75x	0.56x	4.88x	3.99%	29.29B
HYUNDAI MOBIS CO.,LTD	8.23x	0.49x	6.24x	1.83%	24.79B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.96x	4.24%	20.21B
GENUINE PARTS COMPANY	19.53x	0.86x	10.34x	3.39%	17.25B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.23B
MAGNA INTERNATIONAL INC.	10.33x	0.49x	4.75x	3.08%	17.08B
Average	15.31x	1.05x	7.70x	3.07%	27.79B
Weighted average by Cap.	16.48x	1.27x	8.58x	2.55%