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 49,164,989 - -
Change - -27.86% 66.17% -0.68% 18.97% 5.32% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 28,360 24,705 19,318
Change - -28.13% 27.97% -10% 31.93% 4.88% -12.89% -21.8%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 5.77x 5.3x 4.89x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.74x 0.67x 0.61x
PEG - 0.3x 0.1x 0.3x -0.3x 0.4x 0.6x 0.58x
Capitalization / Revenue 0.47x 0.27x 0.4x 0.37x 0.41x 0.39x 0.37x 0.36x
EV / Revenue 0.35x 0.21x 0.23x 0.19x 0.24x 0.23x 0.19x 0.14x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 2.1x 1.68x 1.22x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 2.77x 2.21x 1.6x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 3.51x 3.01x 2.18x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 28.5% 33.2% 45.9%
Dividend per Share 3 3,000 3,500 5,600 6,500 6,800 6,812 7,196 7,527
Rate of return 3.65% 5.9% 5.6% 6.45% 5.58% 5.39% 5.69% 5.95%
EPS 3 11,874 13,495 22,168 24,893 19,382 21,935 23,863 25,877
Distribution rate 25.3% 25.9% 25.3% 26.1% 35.1% 31.1% 30.2% 29.1%
Net sales 1 69,862 86,559 99,808 107,449 114,141 125,340 131,510 136,895
EBITDA 1 7,287 9,656 13,961 15,216 11,792 13,486 14,698 15,884
EBIT 1 5,066 7,233 11,608 12,667 9,078 10,222 11,192 12,063
Net income 1 4,760 5,409 8,777 9,791 7,561 8,538 9,320 10,084
Net Debt 1 -8,195 -5,978 -16,733 -18,741 -19,638 -20,805 -24,460 -29,847
Reference price 3 82,200.00 59,300.00 100,000.00 100,700.00 121,800.00 126,500.00 126,500.00 126,500.00
Nbr of stocks (in thousands) 400,931 400,931 395,082 389,649 383,247 388,656 - -
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.($)
5.77x0.23x2.1x5.39% 36.51B
35.89x9.05x23.08x1.1% 79B
26.75x1.51x14.59x1.17% 42.27B
6.23x0.29x3.39x5.05% 18.79B
11.92x-0.01x-0.16x2.53% 17.82B
11.41x0.03x0.53x-.--% 16.14B
36.29x0.14x2.7x1.12% 9.47B
-6.01x0.66x-27.53x0.16% 6.45B
7.75x0.37x6.42x10.7% 5.59B
9.02x0.37x9.11x7.81% 2.83B
Average 14.50x 1.26x 3.42x 3.5% 23.49B
Weighted average by Cap. 21.56x 3.41x 10.63x 2.41%

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