Valuation Kolon Industries, Inc.

Stocks

End-of-day quote Korea S.E. Other stock markets 10/06/2026			5-day change	1st Jan Change
69,000.00 ^KRW	+7.64%		+4.23%	+53.85%

05-07	Kolon Industries, Inc. agreed to acquire remaining 0.20% stake in Kolon Glotech, Inc. for approximately KRW 880 million.	CI
03-31	Kolon Industries, Inc. completed the acquisition of the remaining 33.32% stake in Kolon ENP.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,046,180	1,197,999	1,289,611	798,603	1,304,223	2,133,055	-	-
Change	-	-41.45%	7.65%	-38.07%	63.31%	63.55%	-	-
Enterprise Value (EV) ¹	3,769	3,250	3,283	2,129	3,494	4,376	3,782	3,693
Change	-	-13.76%	1.01%	-35.16%	64.13%	25.26%	-13.59%	-2.34%
P/E ratio	11.6x	6.83x	35.7x	10.6x	205x	9.2x	9.63x	6.8x
PBR	0.79x	0.43x	0.44x	0.2x	0.31x	0.54x	0.52x	0.49x
PEG	-	-4.45x	-0.4x	0x	-2.2x	0x	-2.14x	0.2x
Capitalization / Revenue	0.44x	0.22x	0.25x	0.16x	0.27x	0.38x	0.39x	0.34x
EV / Revenue	0.81x	0.61x	0.65x	0.44x	0.72x	0.78x	0.69x	0.59x
EV / EBITDA	7.72x	6.81x	8.06x	5.07x	9.48x	8.04x	7.42x	6.46x
EV / EBIT	14.9x	13.4x	20.8x	13.4x	32.1x	16.6x	14.1x	10.3x
EV / FCF	65.4x	-12.7x	37.5x	61.5x	18x	14.3x	14.3x	15x
FCF Yield	1.53%	-7.89%	2.67%	1.63%	5.57%	6.99%	6.97%	6.66%
Dividend per Share ³	1,300	1,300	1,300	1,300	1,300	1,260	1,370	1,300
Rate of return	1.83%	3.16%	2.92%	4.79%	2.9%	1.83%	1.98%	1.88%
EPS ³	6,120	6,026	1,245	2,551	219	7,501	7,164	10,143
Distribution rate	21.2%	21.6%	104%	51%	594%	16.8%	19.1%	12.8%
Net sales ¹	4,662	5,367	5,061	4,843	4,873	5,628	5,487	6,273
EBITDA ¹	488.3	477.6	407.2	419.5	368.5	544	509.5	572
EBIT ¹	252.7	242.5	157.6	158.7	108.9	263.8	268.8	357
Net income ¹	189.2	188.5	42.76	98.61	37.53	245.4	218.4	332
Net Debt ¹	1,722	2,052	1,993	1,330	2,189	2,243	1,648	1,560
Reference price ³	70,900.00	41,150.00	44,500.00	27,150.00	44,850.00	69,000.00	69,000.00	69,000.00
Nbr of stocks (in thousands)	30,287	30,280	30,280	30,280	30,280	32,707	-	-
Announcement Date	25/02/22	27/02/23	31/01/24	04/02/25	27/02/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KOLON INDUSTRIES, INC.	8.55x	0.75x	7.77x	1.97%	1.3B
K.P.R. MILL LIMITED	37.34x	5.2x	27.55x	0.51%	3.69B
COATS GROUP PLC	12.51x	1.71x	6.86x	3.38%	2.02B
WELSPUN LIVING LIMITED	77x	1.62x	20.27x	-	1.43B
JIANGSU JUJIE MICROFIBER TECHNOLOGY GROUP CO., LTD.	131.71x	-	-	-	1.42B
ARVIND LIMITED	32.6x	1.54x	14.73x	0.57%	1.37B
Average	49.95x	2.16x	15.44x	1.61%	1.87B
Weighted average by Cap.	45.96x	2.86x	17.82x	1.44%