Company Valuation: Kia Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 32,956,550 23,775,209 39,508,169 39,237,701 46,679,515 61,710,113 - -
Change - -27.86% 66.17% -0.68% 18.97% 32.2% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 41,322 37,653 -13,805
Change - -28.13% 27.97% -10% 31.93% 52.81% -8.88% -136.66%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 7.31x 6.72x 6.25x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.93x 0.84x 0.51x
PEG - 0.3x 0.1x 0.3x -0.3x 0.6x 0.76x 0.82x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.5x 0.48x 0.46x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.34x 0.29x -0.1x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 3.11x 2.6x -0.89x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 4.05x 3.36x -1.15x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 5.63x 4.69x -1.55x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 17.8% 21.3% -64.5%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,790 7,173 7,464
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 4.28% 4.52% 4.7%
EPS 3 11,874 13,495 22,168 24,893 19,382 21,720 23,632 25,423
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 31.3% 30.4% 29.4%
Net sales 1 69,862 86,559 99,808 107,449 114,141 122,914 129,098 134,825
EBITDA 1 7,287 9,656 13,961 15,216 11,792 13,301 14,467 15,554
EBIT 1 5,066 7,233 11,608 12,667 9,078 10,214 11,210 12,012
Net income 1 4,760 5,409 8,777 9,791 7,561 8,456 9,227 9,893
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -20,388 -24,057 -75,515
Reference price 3 82,200.00 59,300.00 100,000.00 100,700.00 121,800.00 158,800.00 158,800.00 158,800.00
Nbr of stocks (in thousands) 400,931 400,931 395,082 389,649 383,247 388,603 - -
Announcement Date 26/01/22 27/01/23 24/01/24 24/01/25 28/01/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.66x0.36x3.33x4.08% 42.67B
32.33x7.4x18.91x1.23% 63.4B
27.87x1.95x16.52x1.12% 45.41B
11.2x0.05x0.84x-.--% 19.4B
6.02x0.27x3.46x5.09% 19.17B
10.45x0.01x0.24x2.81% 17.85B
14.63x0.02x0.28x2.34% 9.76B
68.15x0.62x10.56x0.16% 7.07B
7.26x0.41x6.51x10.66% 6.78B
9.96x0.39x7.18x4.67% 3.55B
Average 19.55x 1.15x 6.78x 3.22% 23.51B
Weighted average by Cap. 20.72x 2.50x 9.89x 2.4%

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

  1. Stock Market
  2. Stocks
  3. A000270 Stock
  4. Valuation Kia Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!