Valuation Kolon Industries, Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 20/01/2026			5-day change	1st Jan Change
43,700.00 ^KRW	+2.70%		+0.11%	-2.56%

11-23	Kolon Industries, Inc. agreed to acquire remaining 33.32% stake in Kolon ENP for KRW 99 billion.	CI
11-13	Kolon Industries Returns to Profit in Q3	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,169,758	2,046,180	1,197,999	1,289,611	798,603	1,272,722	1,272,722	-
Change	-	74.92%	-41.45%	7.65%	-38.07%	59.37%	0%	-
Enterprise Value (EV) ¹	2,823	3,769	3,250	3,283	2,129	3,213	3,000	2,748
Change	-	33.5%	-13.76%	1.01%	-35.16%	50.95%	-6.63%	-8.4%
P/E ratio	6.01x	11.6x	6.83x	35.7x	10.6x	18.1x	8.64x	6.3x
PBR	0.51x	0.79x	0.43x	0.44x	0.2x	0.33x	0.33x	0.32x
PEG	-	-1.1x	-4.45x	-0.4x	0x	-3.26x	0x	0.2x
Capitalization / Revenue	0.29x	0.44x	0.22x	0.25x	0.16x	0.26x	0.25x	0.24x
EV / Revenue	0.7x	0.81x	0.61x	0.65x	0.44x	0.65x	0.59x	0.52x
EV / EBITDA	7.12x	7.72x	6.81x	8.06x	5.07x	7.48x	6.4x	5.51x
EV / EBIT	18.5x	14.9x	13.4x	20.8x	13.4x	21.4x	13.7x	10.2x
EV / FCF	9.39x	65.4x	-12.7x	37.5x	61.5x	20.9x	21.6x	15.5x
FCF Yield	10.6%	1.53%	-7.89%	2.67%	1.63%	4.78%	4.63%	6.45%
Dividend per Share ³	900	1,300	1,300	1,300	1,300	1,300	1,295	1,399
Rate of return	2.19%	1.83%	3.16%	2.92%	4.79%	2.97%	2.96%	3.2%
EPS ³	6,834	6,120	6,026	1,245	2,551	2,410	5,061	6,941
Distribution rate	13.2%	21.2%	21.6%	104%	51%	54%	25.6%	20.2%
Net sales ¹	4,036	4,662	5,367	5,061	4,843	4,975	5,107	5,258
EBITDA ¹	396.7	488.3	477.6	407.2	419.5	429.5	468.4	498.4
EBIT ¹	152.4	252.7	242.5	157.6	158.7	150	219.7	270.7
Net income ¹	203.4	189.2	188.5	42.76	98.61	73.15	148.3	205.3
Net Debt ¹	1,653	1,722	2,052	1,993	1,330	1,940	1,727	1,475
Reference price ³	41,050.00	70,900.00	41,150.00	44,500.00	27,150.00	43,700.00	43,700.00	43,700.00
Nbr of stocks (in thousands)	29,747	30,287	30,280	30,280	30,280	30,280	30,280	-
Announcement Date	25/02/21	25/02/22	27/02/23	31/01/24	04/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOLON INDUSTRIES, INC.	17.66x	0.64x	7.41x	3.06%	842M
K.P.R. MILL LIMITED	28.59x	-	-	0.64%	3.13B
COATS GROUP PLC	15.77x	2.04x	9.02x	3.04%	2.11B
TRIDENT LIMITED	27.97x	-	-	0.4%	1.39B
SHANDONG NANSHAN FASHION SCI-TECH CO., LTD.	37.54x	-	-	1.07%	1.34B
Average	25.50x	1.34x	8.21x	1.64%	1.76B
Weighted average by Cap.	25.73x	1.64x	8.56x	1.47%