|
End-of-day quote
Korea S.E.
23/10/2026
|
5-day change | 1st Jan Change | ||
| 11,320.00 KRW | -3.66% |
|
-7.52% | -11.70% |
| 07-06 | JS Corporation announced that it has received KRW 40 billion in funding | CI |
| 06-25 | JS Corporation announced that it expects to receive KRW 40 billion in funding | CI |
Company Valuation: JS Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 267,878 | 169,358 | 229,879 | 193,326 | 371,995 | 328,470 | - | - |
| Change | - | -36.78% | 35.74% | -15.9% | 92.42% | -11.7% | - | - |
| Enterprise Value (EV) 1 | 420 | 169.4 | 454.2 | 962.9 | 1,057 | 919.3 | 832.9 | 732.3 |
| Change | - | -59.68% | 168.17% | 112.01% | 9.76% | -13.02% | -9.4% | -12.08% |
| P/E | 5.69x | 2.76x | 6.53x | 2.14x | 5.42x | 3.02x | 2.6x | 2.34x |
| PBR | 1.41x | - | 0.76x | 0.4x | 0.71x | 0.52x | 0.45x | 0.39x |
| PEG | - | 0.1x | -0.1x | 0x | -0.2x | 0.1x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.27x | - | 0.27x | 0.17x | 0.29x | 0.2x | 0.18x | 0.17x |
| EV / Revenue | 0.43x | - | 0.53x | 0.86x | 0.82x | 0.55x | 0.45x | 0.37x |
| EV / EBITDA | 5.18x | - | 4.56x | 6.69x | 6.48x | 4.67x | 3.99x | 3.28x |
| EV / EBIT | 6.89x | - | 5.43x | 7.94x | 7.52x | 5.2x | 4.42x | 3.6x |
| EV / FCF | 32.2x | - | 6.05x | 92.4x | 9.03x | 12.4x | 7.1x | 5.38x |
| FCF Yield | 3.1% | - | 16.5% | 1.08% | 11.1% | 8.07% | 14.1% | 18.6% |
| Dividend per Share 3 | 300 | - | 450 | 500 | - | 800 | 900 | 1,000 |
| Rate of return | 2.8% | - | 5.21% | 7.07% | - | 7.07% | 7.95% | 8.83% |
| EPS 3 | 1,880 | 2,430 | 1,321 | 3,300 | 2,366 | 3,752 | 4,352 | 4,844 |
| Distribution rate | 16% | - | 34.1% | 15.2% | - | 21.3% | 20.7% | 20.6% |
| Net sales 1 | 987 | - | 862.8 | 1,117 | 1,288 | 1,660 | 1,834 | 1,966 |
| EBITDA 1 | 81.01 | - | 99.51 | 144 | 163.2 | 197 | 208.9 | 223.5 |
| EBIT 1 | 60.97 | - | 83.58 | 121.3 | 140.5 | 176.7 | 188.6 | 203.3 |
| Net income 1 | 48.26 | 64.6 | 66.6 | 96.5 | 76.49 | 108.9 | 126.3 | 140.6 |
| Net Debt 1 | 152.2 | - | 224.3 | 769.5 | 684.8 | 590.8 | 504.4 | 403.8 |
| Reference price 3 | 10,700.00 | 6,700.00 | 8,630.00 | 7,075.00 | 12,820.00 | 11,320.00 | 11,320.00 | 11,320.00 |
| Nbr of stocks (in thousands) | 25,035 | 25,277 | 26,637 | 27,325 | 29,017 | 29,017 | - | - |
| Announcement Date | 23/02/22 | 20/03/23 | 15/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.02x | 0.55x | 4.67x | 7.07% | 248M | |
| 17.4x | 2.64x | 8.8x | 3.37% | 211B | |
| 28.52x | 7x | 15.54x | 1.49% | 145B | |
| 23.45x | 3.71x | 13.04x | 2.45% | 115B | |
| 59.3x | 4.3x | 39.34x | 0.43% | 40.2B | |
| 11.85x | 1.76x | 6.09x | 3.91% | 26.85B | |
| 20.38x | 2.68x | 13.62x | 1.03% | 22.49B | |
| 10.14x | 1.18x | 7.59x | 7.23% | 13.73B | |
| 18.27x | 3.46x | 8.63x | 3.2% | 12.99B | |
| Average | 21.37x | 3.03x | 13.04x | 3.35% | 65.38B | |
| Weighted average by Cap. | 23.90x | 3.98x | 13.41x | 2.55% |
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
- A194370 Stock
- Valuation JS Corporation
Select your edition
All financial news and data tailored to specific country editions
