Valuation Dongwon Industries Co., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
38,750.00 ^KRW	-0.64%		-9.67%	-7.52%

01-13	Salmon Evolution ASA Provides Update on Partnership Model in Korea	CI
01-13	Salmon Evolution updates on JV in Korea	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	758,962	774,311	2,400,868	1,199,530	1,464,111	1,710,458	1,710,458	-
Change	-	2.02%	210.06%	-50.04%	22.06%	16.83%	0%	-
Enterprise Value (EV) ¹	1,449	1,287	2,401	3,145	3,363	3,563	3,474	3,415
Change	-	-11.15%	86.49%	31.01%	6.92%	5.93%	-2.5%	-1.69%
P/E ratio	3.17x	4.58x	8.59x	-	-	6.51x	8.82x	7x
PBR	0.65x	0.54x	-	0.57x	0.48x	0.54x	0.47x	0.43x
PEG	-	-0.2x	-0.2x	-	-	-	-0.3x	0.3x
Capitalization / Revenue	0.27x	0.28x	-	0.13x	0.16x	0.19x	0.17x	0.17x
EV / Revenue	0.51x	0.46x	-	0.35x	0.38x	0.37x	0.35x	0.33x
EV / EBITDA	3.68x	3.71x	-	4.15x	4.17x	4.27x	3.86x	3.66x
EV / EBIT	4.73x	4.96x	-	6.77x	6.67x	6.74x	6.13x	5.76x
EV / FCF	4.37x	4.74x	-	37.3x	33.5x	8x	16.8x	18.1x
FCF Yield	22.9%	21.1%	-	2.68%	2.98%	12.5%	5.95%	5.54%
Dividend per Share ³	363.6	909.1	-	1,000	1,100	1,150	1,390	1,540
Rate of return	0.9%	2.2%	-	3.3%	2.98%	2.97%	3.59%	3.97%
EPS ³	12,750	9,019	5,225	-	-	5,954	4,395	5,535
Distribution rate	2.85%	10.1%	-	-	-	19.3%	31.6%	27.8%
Net sales ¹	2,857	2,802	-	8,948	8,946	9,584	9,935	10,354
EBITDA ¹	393.9	347.3	-	757.8	806	833.5	899.2	934.1
EBIT ¹	306.6	259.7	-	464.4	503.9	515.6	567.1	593
Net income ¹	240.6	172.9	0.1865	-	-	388.6	194	244
Net Debt ¹	690	513.1	-	1,946	1,899	1,852	1,763	1,704
Reference price ³	40,454.55	41,272.73	44,863.64	30,272.73	36,950.00	38,750.00	38,750.00	38,750.00
Nbr of stocks (in thousands)	18,761	18,761	53,515	39,624	39,624	44,141	44,141	-
Announcement Date	09/02/21	10/02/22	21/03/23	14/02/24	11/02/25	11/02/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DONGWON INDUSTRIES CO., LTD.	-	0.37x	4.27x	2.97%	1.15B
MOWI ASA	34.47x	2.33x	11.9x	2.76%	12.26B
LEROY SEAFOOD	55.87x	1.17x	9.21x	4.55%	3.18B
NISSUI CORPORATION	16.49x	0.7x	10.12x	2.01%	2.75B
AUSTEVOLL SEAFOOD ASA	28.19x	0.76x	5.32x	5.97%	2.18B
THAI UNION GROUP	9.71x	0.73x	8.17x	6.17%	1.32B
Average	28.94x	1.01x	8.17x	4.07%	3.81B
Weighted average by Cap.	33.18x	1.63x	10.08x	3.44%