|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,202,000.00 KRW | -6.75% |
|
+20.20% | +53.91% |
| 07-08 | Thailand approves nearly $2 billion in new investments | RE |
| 06-22 | Doosan Investment Co., Ltd. announced that it expects to receive KRW 13 billion in funding from Doosan Corporation | CI |
Company Valuation: Doosan Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,938,758 | 1,327,149 | 1,489,665 | 3,898,767 | 12,602,701 | 18,079,402 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 43.46% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 22,926 | 22,532 | 21,563 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 35.63% | -1.71% | -4.3% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 64.1x | 37.2x | 26.6x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 12.9x | 9.59x | 7.4x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.5x | 0.7x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.84x | 0.74x | 0.66x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.06x | 0.92x | 0.78x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 8.58x | 6.76x | 5.31x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 13x | 9.36x | 7.01x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 92x | 33.2x | 20.6x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 1.09% | 3.01% | 4.85% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,388 | 5,072 | 5,723 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.37% | 0.42% | 0.48% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 18,764 | 32,340 | 45,253 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 23.4% | 15.7% | 12.6% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,601 | 24,404 | 27,534 |
| EBITDA 1 | 1,571 | 1,751 | 2,141 | 1,771 | 1,871 | 2,671 | 3,335 | 4,060 |
| EBIT 1 | 958.8 | 1,126 | 1,435 | 1,003 | 1,063 | 1,762 | 2,406 | 3,075 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 332.6 | 525.1 | 723.3 |
| Net Debt 1 | 5,297 | 4,649 | 3,374 | 4,571 | 4,300 | 4,846 | 4,453 | 3,483 |
| Reference price 3 | 118,000.00 | 83,100.00 | 93,900.00 | 255,000.00 | 781,000.00 | 1,202,000.00 | 1,202,000.00 | 1,202,000.00 |
| Nbr of stocks (in thousands) | 17,800 | 17,800 | 17,800 | 17,800 | 17,840 | 17,840 | - | - |
| Announcement Date | 11/02/22 | 07/03/23 | 31/01/24 | 24/01/25 | 10/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 64.06x | 1.06x | 8.58x | 0.36% | 12.16B | |
| 23.85x | - | - | -.--% | 1,059B | |
| 23.2x | 1.87x | 11.59x | 1.26% | 130B | |
| 20.67x | 3.66x | 12.52x | 2.01% | 83.37B | |
| 24.33x | 5.28x | 17.98x | 2.38% | 79.42B | |
| 29.58x | 2.08x | 15.48x | 0.82% | 76.19B | |
| 32.04x | 4x | 17.36x | 3.49% | 71.29B | |
| 22x | 1.68x | 12.33x | 1.24% | 67.7B | |
| 39.36x | 2.67x | 13.83x | 2.92% | 24.38B | |
| Average | 31.01x | 2.79x | 13.71x | 1.61% | 178.16B | |
| Weighted average by Cap. | 24.76x | 2.94x | 14.09x | 0.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A000150 Stock
- Valuation Doosan Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
