Company Valuation: Daewoo Engineering & Construction Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,370,811 1,717,502 1,703,121 1,275,800 1,569,583 6,040,020 - -
Change - -27.56% -0.84% -25.09% 23.03% 284.82% - -
Enterprise Value (EV) 1 2,863 2,400 2,129 3,336 3,390 7,898 7,392 7,417
Change - -16.18% -11.29% 56.67% 1.64% 132.96% -6.41% 0.34%
P/E 4.9x 3.41x 3.33x 5.46x -1.72x 10.5x 11.2x 9.6x
PBR 0.75x 0.47x 0.42x 0.3x 0.47x 1.54x 1.37x 1.2x
PEG - 0.85x 2.15x -0.1x 0x -0x -1.72x 0.6x
Capitalization / Revenue 0.27x 0.16x 0.15x 0.12x 0.19x 0.75x 0.66x 0.59x
EV / Revenue 0.33x 0.23x 0.18x 0.32x 0.42x 0.98x 0.81x 0.72x
EV / EBITDA 3.37x 2.74x 2.7x 6.35x -4.84x 8.26x 8.11x 7.31x
EV / EBIT 3.88x 3.16x 3.21x 8.28x -4.16x 9.42x 9.18x 8.15x
EV / FCF 1.69x -4.78x -2.36x -2.52x 9.35x 13.8x 13.5x 13.1x
FCF Yield 59.3% -20.9% -42.4% -39.6% 10.7% 7.27% 7.43% 7.63%
Dividend per Share 3 - - - - - - 50 100
Rate of return - - - - - - 0.34% 0.68%
EPS 3 1,178 1,225 1,244 569 -2,220 1,403 1,312 1,532
Distribution rate - - - - - - 3.81% 6.53%
Net sales 1 8,685 10,419 11,648 10,504 8,055 8,100 9,084 10,250
EBITDA 1 850.7 874.4 789.6 525.7 -700.9 955.7 911.5 1,015
EBIT 1 738.3 760 662.5 403.1 -815.4 838.2 805.1 909.7
Net income 1 484.7 504 511.7 234.1 -912.3 580.7 540.8 624.3
Net Debt 1 492.4 682.6 426 2,060 1,821 1,858 1,352 1,377
Reference price 3 5,770.00 4,180.00 4,145.00 3,105.00 3,820.00 14,700.00 14,700.00 14,700.00
Nbr of stocks (in thousands) 410,886 410,886 410,886 410,886 410,886 410,886 - -
Announcement Date 26/01/22 31/01/23 29/01/24 05/02/25 08/02/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.47x0.98x8.26x-.--% 4.56B
47.17x2.2x20.94x0.08% 82.15B
11.77x1.01x5.58x4.93% 66.06B
24.54x1.91x18.83x1.19% 52.82B
23.87x2.95x15.98x0.28% 40.79B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 23.43x 1.55x 12.88x 1.97% 39.48B
Weighted average by Cap. 26.89x 1.73x 14.26x 2.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Daewoo Engineering & Construction Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Daewoo Engineering & Construction Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Daewoo Engineering & Construction Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Daewoo Engineering & Construction Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Daewoo Engineering & Construction Co., Ltd.
  1. Stock Market
  2. Stocks
  3. A047040 Stock
  4. Valuation Daewoo Engineering & Construction Co., Ltd.