Valuation KT&G Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 17/06/2026			5-day change	1st Jan Change
187,200.00 ^KRW	+1.19%		+1.13%	+31.74%

05-15	KT&G Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-08	The Capital Group Companies, Inc. acquired 5.61% stake in KT&G Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,802,314	10,639,613	9,803,182	11,551,382	14,748,224	19,433,317	-	-
Change	-	8.54%	-7.86%	17.83%	27.67%	31.77%	-	-
Enterprise Value (EV) ¹	9,004	9,411	9,377	10,788	15,648	19,541	19,213	18,892
Change	-	4.52%	-0.36%	15.06%	45.05%	24.88%	-1.68%	-1.67%
P/E	9.99x	10.8x	11.1x	9.47x	13.9x	15.3x	14.6x	13.4x
PBR	1.03x	1.14x	1.07x	1.25x	1.59x	2.06x	1.94x	1.76x
PEG	-	1.48x	-1.46x	0.2x	-1.44x	0.8x	3.03x	1.49x
Capitalization / Revenue	1.87x	1.82x	1.67x	1.95x	2.24x	2.77x	2.65x	2.53x
EV / Revenue	1.72x	1.61x	1.6x	1.83x	2.38x	2.79x	2.62x	2.46x
EV / EBITDA	5.79x	6.3x	6.66x	7.5x	9.56x	10.7x	9.92x	9.29x
EV / EBIT	6.73x	7.42x	8.03x	9.11x	11.6x	12.8x	11.7x	11x
EV / FCF	7.88x	14.6x	11.8x	197x	-276x	15.5x	16.1x	14.4x
FCF Yield	12.7%	6.87%	8.46%	0.51%	-0.36%	6.45%	6.2%	6.94%
Dividend per Share ³	4,800	5,000	5,200	5,400	6,000	6,524	6,933	7,367
Rate of return	6.08%	5.46%	5.98%	5.04%	4.22%	3.49%	3.7%	3.94%
EPS ³	7,910	8,489	7,843	11,314	10,220	12,241	12,830	13,981
Distribution rate	60.7%	58.9%	66.3%	47.7%	58.7%	53.3%	54%	52.7%
Net sales ¹	5,228	5,856	5,872	5,910	6,580	7,005	7,333	7,668
EBITDA ¹	1,556	1,493	1,408	1,439	1,636	1,828	1,937	2,034
EBIT ¹	1,338	1,268	1,168	1,185	1,350	1,530	1,643	1,722
Net income ¹	978.7	1,005	902.7	1,144	1,082	1,305	1,359	1,436
Net Debt ¹	-798.6	-1,229	-426.6	-763.1	899.8	108.1	-220.7	-541.2
Reference price ³	79,000.00	91,500.00	86,900.00	107,100.00	142,100.00	187,200.00	187,200.00	187,200.00
Nbr of stocks (in thousands)	124,080	116,280	112,810	107,856	103,788	103,810	-	-
Announcement Date	10/02/22	09/02/23	07/02/24	06/02/25	05/02/26	-	-	-

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.($)
KT&G CORPORATION	15.11x	2.76x	10.56x	3.53%	12.73B
ALTRIA GROUP, INC.	12.57x	6.73x	10.41x	6.19%	117B
JAPAN TOBACCO INC.	17.74x	3.06x	9.94x	4.14%	67.48B
ITC LIMITED	17.89x	4.5x	13.43x	4.98%	38.65B
PT HANJAYA MANDALA SAMPOERNA TBK	8.98x	0.56x	5.65x	10.07%	4.1B
RLX TECHNOLOGY INC.	16.67x	0.12x	0.7x	7.41%	2.41B
EASTERN COMPANY S.A.E	9.59x	2.42x	7.21x	8.17%	2.33B
PT GUDANG GARAM TBK	13.47x	0.35x	4.63x	3.91%	1.71B
Average	14.00x	2.56x	7.82x	6.05%	30.83B
Weighted average by Cap.	14.91x	4.92x	10.52x	5.38%