Valuation Doosan Enerbility Co., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
96,700.00 ^KRW	+1.26%		+8.65%	+28.42%

02-12	Doosan Enerbility expects to post 396 billion won in operating profit for 2026	RE
02-04	South Korean shares rise to record close; nuclear energy, raw material stocks jump	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,057,403	10,624,828	9,828,466	10,183,396	11,240,164	61,932,982	61,932,982	-
Change	-	110.08%	-7.5%	3.61%	10.38%	451%	0%	-
Enterprise Value (EV) ¹	5,057	14,510	13,618	12,172	13,577	65,347	65,023	64,423
Change	-	186.9%	-6.14%	-10.62%	11.54%	381.3%	-0.5%	-0.92%
P/E ratio	-3.15x	19.1x	-12.3x	183x	101x	341x	124x	85.9x
PBR	-	1.75x	1.38x	1.43x	1.5x	8x	7.69x	7x
PEG	-	-0x	0x	-2x	1x	5.4x	1x	1.9x
Capitalization / Revenue	-	0.9x	0.64x	0.58x	0.69x	2.83x	3.46x	3.1x
EV / Revenue	-	1.23x	0.88x	0.69x	0.84x	3.9x	3.63x	3.23x
EV / EBITDA	-	10.3x	8.63x	6.29x	9.15x	46.7x	37.3x	29.6x
EV / EBIT	-	16.3x	12.3x	8.3x	13.3x	72.9x	54.3x	40.2x
EV / FCF	-	19.5x	49.3x	7.27x	-61.9x	267x	112x	71.5x
FCF Yield	-	5.12%	2.03%	13.8%	-1.62%	0.37%	0.9%	1.4%
Dividend per Share ³	-	-	-	-	-	-	-	45
Rate of return	-	-	-	-	-	-	-	0.05%
EPS ³	-4,279	1,070	-1,249	87	174	283.9	779.8	1,126
Distribution rate	-	-	-	-	-	-	-	4%
Net sales ¹	-	11,808	15,443	17,590	16,233	17,058	17,922	19,963
EBITDA ¹	-	1,415	1,578	1,934	1,484	1,400	1,745	2,179
EBIT ¹	-	890.8	1,107	1,467	1,018	762.7	1,198	1,604
Net income ¹	-838.4	645.8	-460.4	517.5	381.2	205.2	457	717.8
Net Debt ¹	-	3,885	3,790	1,989	2,337	3,414	3,090	2,490
Reference price ³	13,500.00	20,400.00	15,400.00	15,900.00	17,550.00	96,700.00	96,700.00	96,700.00
Nbr of stocks (in thousands)	374,622	520,825	638,212	640,465	640,465	640,465	640,465	-
Announcement Date	19/03/21	11/02/22	09/02/23	31/01/24	24/01/25	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.($)
DOOSAN ENERBILITY CO., LTD.	340.67x	3.9x	46.68x	-	42.93B
ABB LTD	36.11x	4.97x	24.27x	1.16%	165B
BLOOM ENERGY CORPORATION	147.52x	12.34x	80.39x	-.--%	39.2B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	70.47x	0.81x	18.99x	0.48%	17.64B
HYOSUNG HEAVY INDUSTRIES CORPORATION	45.45x	3.88x	29.37x	0.34%	15.39B
LS ELECTRIC CO., LTD.	69.64x	4.15x	37.57x	0.49%	13.61B
ABB INDIA LIMITED	72.39x	8.87x	56.43x	0.64%	13.55B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	88.85x	8.26x	63.81x	0.26%	11.83B
CHINA XD ELECTRIC CO., LTD	52.45x	-	-	0.83%	10.77B
Average	102.62x	5.90x	44.69x	0.52%	36.71B
Weighted average by Cap.	96.46x	5.70x	37.51x	0.81%