Valuation DAP Corporation

Stocks

End-of-day quote Korea S.E. 25/08/2026			5-day change	1st Jan Change
1,686.00 ^KRW	+0.66%		-1.92%	-10.65%

03-30	Authentic Brands Korea Co., Ltd. agreed to acquire 70.08% stake in Aero K Holdings Co., Ltd. from DAP Corporation for KRW 3.2 million.	CI
11-13	Aero K Holdings Co., Ltd. announced that it expects to receive KRW 6.6451455 billion in funding from DAP Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	77,332	50,784	53,065	39,502	30,382
Change	-	-34.33%	4.49%	-25.56%	-23.09%
Enterprise Value (EV) ¹	110,056	103,276	131,529	150,272	259,845
Change	-	-6.16%	27.36%	14.25%	72.92%
P/E	9.03x	5.31x	-11x	-1.24x	-0.61x
PBR	0.64x	0.38x	0.5x	0.61x	5.82x
PEG	-	0.5x	0x	-0x	-0x
Capitalization / Revenue	0.25x	0.15x	0.13x	0.08x	0.06x
EV / Revenue	0.36x	0.31x	0.33x	0.31x	0.48x
EV / EBITDA	5.47x	4.93x	28.6x	-21.5x	-9.2x
EV / EBIT	14.3x	11.5x	-10x	-4.94x	-4.49x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	463	517	-273	-1,857	-3,101
Distribution rate	-	-	-	-	-
Net sales ¹	307,897	333,660	403,492	488,847	543,196
EBITDA ¹	20,127	20,947	4,602	-7,000	-28,245
EBIT ¹	7,693	8,946	-13,116	-30,397	-57,819
Net income ¹	8,155	9,123	-4,799	-32,531	-50,438
Net Debt ¹	32,724	52,492	78,464	110,770	229,463
Reference price ²	4,180.00	2,745.00	3,015.00	2,310.00	1,887.00
Nbr of stocks (in thousands)	18,500	18,500	17,600	17,100	16,100
Announcement Date	22/03/23	22/03/23	15/03/24	21/03/25	20/03/26

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.($)
DAP CORPORATION	-	-	-	-	19.49M
MEDIATEK INC.	54.69x	8.77x	44.15x	1.48%	189B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	50.88x	8.74x	15.51x	-.--%	96.9B
ELITE MATERIAL CO., LTD.	46.91x	10.01x	34.85x	1.17%	61.09B
UNIMICRON TECHNOLOGY CORP.	53.18x	9.35x	33.68x	0.9%	55.37B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	40.92x	-	-	0.2%	52.49B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7377.78x	69.67x	2211.68x	-	39.52B
SHENNAN CIRCUITS CO., LTD.	45.34x	7.57x	30.71x	0.97%	34.82B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.08x	7.17x	20.08x	1.3%	34.93B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.63x	7.97x	26.65x	0.57%	33.08B
Average	858.94x	16.16x	302.16x	0.82%	59.69B
Weighted average by Cap.	533.43x	13.16x	190.82x	0.91%