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 48,737,468 - -
Change - -27.86% 66.17% -0.68% 18.97% 4.41% - -
Enterprise Value (EV) 1 24,762 17,797 22,775 20,497 27,042 27,933 24,277 18,891
Change - -28.13% 27.97% -10% 31.93% 3.3% -13.09% -22.19%
P/E 6.92x 4.39x 4.51x 4.05x 6.28x 5.72x 5.25x 4.85x
PBR 0.94x 0.6x 0.85x 0.71x 0.78x 0.73x 0.67x 0.61x
PEG - 0.3x 0.1x 0.3x -0.3x 0.4x 0.6x 0.57x
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 0.22x 0.18x 0.14x
EV / EBITDA 3.4x 1.84x 1.63x 1.35x 2.29x 2.07x 1.65x 1.19x
EV / EBIT 4.89x 2.46x 1.96x 1.62x 2.98x 2.73x 2.17x 1.57x
EV / FCF 4.1x 2.27x 2.54x 2.26x 5.11x 3.46x 2.96x 2.13x
FCF Yield 24.4% 44% 39.3% 44.3% 19.6% 28.9% 33.8% 46.9%
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% 5.43% 5.74% 6%
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 59,300.00 100,000.00 100,700.00 121,800.00 125,400.00 125,400.00 125,400.00
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.($)
5.85x0.23x2.16x5.31% 37.06B
36.19x9.12x23.25x1.09% 79.71B
26.89x1.52x14.68x1.16% 42.42B
6.19x0.29x3.36x5.08% 18.67B
12.05x-0.01x-0.12x2.5% 18.01B
11.45x0.03x0.54x-.--% 16.21B
36.24x0.14x2.47x1.12% 9.45B
-5.98x0.27x-11.27x0.16% 6.42B
8x0.38x6.57x10.37% 5.77B
9.47x0.39x9.46x7.44% 2.97B
Average 14.63x 1.24x 5.11x 3.42% 23.67B
Weighted average by Cap. 21.71x 3.43x 11.16x 2.39%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!