Company Valuation: LG Chem, Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 60,124,057 45,386,506 44,266,854 37,614,917 18,868,108 15,722,417 - -
Change - -24.51% -2.47% -15.03% -49.84% -16.67% - -
Enterprise Value (EV) 1 67,036 56,391 51,733 50,458 38,176 37,901 38,448 36,340
Change - -15.88% -8.26% -2.47% -24.34% -0.72% 1.44% -5.48%
P/E ratio 69.1x 13.1x 25.3x 29.2x -28.3x 21.1x 8.62x 5.17x
PBR 3.5x 1.99x 1.34x 1.09x 0.53x 0.48x 0.45x 0.41x
PEG - 0x -0.5x -1x 0x -0x 0x 0.1x
Capitalization / Revenue 2x 1.06x 0.85x 0.68x 0.39x 0.32x 0.27x 0.25x
EV / Revenue 2.23x 1.32x 1x 0.91x 0.78x 0.76x 0.67x 0.57x
EV / EBITDA 14.4x 7.17x 8.09x 7.78x 6.83x 4.95x 3.58x 2.73x
EV / EBIT 28.5x 11.2x 17.3x 20x 41.6x 19.4x 8.61x 5.12x
EV / FCF 220x -214x -6.6x -9.3x -5.02x -6.67x -22.1x 31x
FCF Yield 0.46% -0.47% -15.1% -10.7% -19.9% -15% -4.52% 3.22%
Dividend per Share 3 10,000 12,000 10,000 3,500 1,000 1,364 3,582 5,518
Rate of return 1.21% 1.95% 1.67% 0.7% 0.4% 0.65% 1.7% 2.62%
EPS 3 11,926 47,108 23,670 17,086 -8,826 9,997 24,487 40,811
Distribution rate 83.9% 25.5% 42.2% 20.5% -11.3% 13.6% 14.6% 13.5%
Net sales 1 30,057 42,655 51,865 55,250 48,916 49,772 57,234 64,001
EBITDA 1 4,665 7,866 6,392 6,487 5,589 7,657 10,726 13,322
EBIT 1 2,353 5,025 2,996 2,529 916.8 1,958 4,467 7,098
Net income 1 916.9 3,670 1,845 1,338 -690.9 586 1,818 2,993
Net Debt 1 6,912 11,005 7,467 12,843 19,308 22,178 22,725 20,618
Reference price 3 824,000.00 615,000.00 600,000.00 499,000.00 250,000.00 211,000.00 211,000.00 211,000.00
Nbr of stocks (in thousands) 77,086 77,891 77,908 78,275 78,275 78,275 - -
Announcement Date 27/01/21 08/02/22 31/01/23 19/01/24 20/01/25 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.26x0.76x4.95x0.67% 10.94B
18.39x4.03x10.23x6.18% 20.12B
-76.37x0.76x7.95x10.49% 18.99B
-167.34x0.98x13.25x-.--% 13.09B
47.46x1.29x33.24x1.6% 7.45B
48.83x4.75x32.41x0.77% 6.57B
18.38x1.46x12.7x1.76% 4.61B
28.05x0.53x9.08x2.67% 4.39B
44.59x3.23x12.14x0.11% 3.59B
18.99x - - 2.52% 3.57B
Average 0.12x 1.98x 15.11x 2.68% 9.33B
Weighted average by Cap. -20.77x 1.99x 13.23x 4.04%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield