Valuation Daewoo Engineering & Construction Co., Ltd.

Stocks

End-of-day quote Korea S.E. 30/09/2026			5-day change	1st Jan Change
17,740.00 ^KRW	+2.13%		-5.64%	+364.40%

09-29	Daewoo Engineering & Construction Wins KRW416.9 Billion Yongin Semiconductor Cluster Bid	MT
09-21	Daewoo Engineering & Construction Wins KRW243.4 Billion Andong Apartment Project	MT

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	7,289,113	-	-
Change	-	-27.56%	-0.84%	-25.09%	23.03%	364.4%	-	-
Enterprise Value (EV) ¹	2,863	2,400	2,129	3,336	3,390	8,951	8,438	8,317
Change	-	-16.18%	-11.29%	56.67%	1.64%	164.01%	-5.73%	-1.43%
P/E	4.9x	3.41x	3.33x	5.46x	-1.72x	13.2x	14.3x	12.2x
PBR	0.75x	0.47x	0.42x	0.3x	0.47x	1.87x	1.68x	1.48x
PEG	-	0.85x	2.15x	-0.1x	0x	-0x	-1.88x	0.7x
Capitalization / Revenue	0.27x	0.16x	0.15x	0.12x	0.19x	0.9x	0.8x	0.71x
EV / Revenue	0.33x	0.23x	0.18x	0.32x	0.42x	1.1x	0.93x	0.8x
EV / EBITDA	3.37x	2.74x	2.7x	6.35x	-4.84x	9.55x	9.61x	8.49x
EV / EBIT	3.88x	3.16x	3.21x	8.28x	-4.16x	10.9x	10.9x	9.46x
EV / FCF	1.69x	-4.78x	-2.36x	-2.52x	9.35x	15.6x	16.4x	14.9x
FCF Yield	59.3%	-20.9%	-42.4%	-39.6%	10.7%	6.42%	6.11%	6.73%
Dividend per Share ³	-	-	-	-	-	-	50	100
Rate of return	-	-	-	-	-	-	0.28%	0.56%
EPS ³	1,178	1,225	1,244	569	-2,220	1,342	1,240	1,451
Distribution rate	-	-	-	-	-	-	4.03%	6.89%
Net sales ¹	8,685	10,419	11,648	10,504	8,055	8,103	9,080	10,333
EBITDA ¹	850.7	874.4	789.6	525.7	-700.9	937	878.1	979.6
EBIT ¹	738.3	760	662.5	403.1	-815.4	824.7	776.3	879.4
Net income ¹	484.7	504	511.7	234.1	-912.3	570.2	516.1	601.7
Net Debt ¹	492.4	682.6	426	2,060	1,821	1,662	1,149	1,028
Reference price ³	5,770.00	4,180.00	4,145.00	3,105.00	3,820.00	17,740.00	17,740.00	17,740.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DAEWOO ENGINEERING & CONSTRUCTION CO., LTD.	12.95x	1.09x	9.39x	-.--%	5.26B
QUANTA SERVICES, INC.	56.24x	2.6x	24.78x	0.07%	97.99B
VINCI	11.94x	1.03x	5.64x	4.89%	68.13B
COMFORT SYSTEMS USA, INC.	34.28x	4.31x	23.41x	0.2%	58.5B
LARSEN & TOUBRO LIMITED	25.21x	1.95x	19.2x	1.17%	53.78B
FERROVIAL N.V.	49.74x	3.99x	25.23x	1.94%	39.08B
EMCOR GROUP, INC.	23.26x	1.59x	14.64x	0.2%	33.61B
HOCHTIEF AG	26.96x	0.68x	11.15x	2.29%	33.54B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.43x	6.83x	2.81%	29.03B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.95x	5.72%	26.29B
Average	26.71x	1.80x	14.62x	1.93%	44.52B
Weighted average by Cap.	31.76x	2.11x	16.78x	1.81%