Valuation Kia Corporation

Equities

End-of-day quote Korea S.E. Other stock markets 20/01/2025			5-day change	1st Jan Change
101,000.00 ^KRW	-0.49%		-4.17%	+0.30%

05:03am	Global companies likely to be affected by Trump's promised tariffs	RE
01-17	Kia India Begins Mass Production of Syros SUV	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	17,761,255	25,018,111	32,956,550	23,775,209	39,508,169	39,354,596	39,354,596	-
Change	-	40.86%	31.73%	-27.86%	66.17%	-0.39%	0%	-
Enterprise Value (EV) ¹	15,338	22,111	24,762	17,797	22,775	19,938	13,983	7,441
Change	-	44.16%	11.99%	-28.13%	27.97%	-12.46%	-29.87%	-46.79%
P/E ratio	9.72x	16.8x	6.92x	4.39x	4.51x	3.9x	3.9x	3.74x
PBR	0.61x	0.84x	0.94x	0.6x	0.85x	0.74x	0.64x	0.57x
PEG	-	-0.9x	0x	0.3x	0.1x	0.2x	44.02x	0.86x
Capitalization / Revenue	0.31x	0.42x	0.47x	0.27x	0.4x	0.37x	0.35x	0.34x
EV / Revenue	0.26x	0.37x	0.35x	0.21x	0.23x	0.19x	0.13x	0.06x
EV / EBITDA	3.71x	5.16x	3.4x	1.84x	1.63x	1.29x	0.9x	0.47x
EV / EBIT	7.63x	10.7x	4.89x	2.46x	1.96x	1.55x	1.09x	0.57x
EV / FCF	8.18x	5.88x	4.1x	2.27x	2.54x	2.17x	1.44x	0.74x
FCF Yield	12.2%	17%	24.4%	44%	39.3%	46.1%	69.6%	135%
Dividend per Share ³	1,150	1,000	3,000	3,500	5,600	6,464	6,508	6,710
Rate of return	2.6%	1.6%	3.65%	5.9%	5.6%	6.4%	6.44%	6.64%
EPS ³	4,556	3,710	11,874	13,495	22,168	25,871	25,894	27,024
Distribution rate	25.2%	27%	25.3%	25.9%	25.3%	25%	25.1%	24.8%
Net sales ¹	58,146	59,168	69,862	86,559	99,808	107,113	111,231	116,527
EBITDA ¹	4,139	4,286	7,287	9,656	13,961	15,399	15,588	15,961
EBIT ¹	2,010	2,066	5,066	7,233	11,608	12,876	12,785	13,026
Net income ¹	1,827	1,503	4,760	5,409	8,777	10,291	10,252	10,728
Net Debt ¹	-2,423	-2,907	-8,195	-5,978	-16,733	-19,417	-25,371	-31,913
Reference price ³	44,300.00	62,400.00	82,200.00	59,300.00	100,000.00	101,000.00	101,000.00	101,000.00
Nbr of stocks (in thousands)	400,931	400,931	400,931	400,931	395,082	389,649	389,649	-
Announcement Date	22/01/20	27/01/21	26/01/22	27/01/23	24/01/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
KIA CORPORATION	3.9x	0.19x	1.29x	+6.40%	27.35B
BYD COMPANY LIMITED	19.54x	0.91x	6.99x	+1.46%	109B
FERRARI N.V.	51.05x	11.66x	30.36x	+0.70%	78.02B
PORSCHE AG	14.26x	1.53x	6.45x	+3.35%	58.45B
MARUTI SUZUKI INDIA LTD	25.94x	2.04x	16.73x	+1.20%	43.84B
STELLANTIS N.V.	6.24x	0.13x	1.24x	+4.96%	36.64B
SAIC MOTOR CORPORATION LIMITED	18.31x	0.28x	6.57x	+1.70%	26.74B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	20.12x	0.28x	4.35x	+1.57%	15.23B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	11.29x	0.49x	16.62x	+3.52%	9.8B
FORD OTOMOTIV SANAYI	8.55x	0.73x	9.83x	+6.95%	9.11B
Average	17.92x	1.82x	10.04x	+3.18%	41.44B
Weighted average by Cap.	22.70x	2.95x	11.63x	+2.38%