|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14,620.00 KRW | +2.96% |
|
-2.27% | -0.68% |
| 07-14 | Major Telcos in South Korea Up IT Security Spend by 22% in 2025 | MT |
| 06-23 | Samsung Electronics Adopts ChatGPT Enterprise, Codex for Employee Use | MT |
Company Valuation: LG Uplus Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,924,586 | 4,749,603 | 4,397,144 | 4,440,127 | 6,300,515 | 6,205,133 | - | - |
| Change | - | -19.83% | -7.42% | 0.98% | 41.9% | -1.51% | - | - |
| Enterprise Value (EV) 1 | 11,149 | 10,956 | 10,119 | 9,769 | 11,281 | 11,206 | 10,610 | 9,860 |
| Change | - | -1.74% | -7.64% | -3.46% | 15.47% | -0.66% | -5.32% | -7.06% |
| P/E | 8.28x | 7.16x | 7.06x | 11.9x | 12.1x | 8.58x | 7.73x | 7.07x |
| PBR | 0.77x | 0.58x | 0.52x | 0.52x | 0.71x | 0.67x | 0.64x | 0.6x |
| PEG | - | -1.19x | -1.16x | -0.3x | 0.3x | 0.2x | 0.7x | 0.76x |
| Capitalization / Revenue | 0.43x | 0.34x | 0.31x | 0.3x | 0.41x | 0.4x | 0.39x | 0.38x |
| EV / Revenue | 0.8x | 0.79x | 0.7x | 0.67x | 0.73x | 0.71x | 0.66x | 0.6x |
| EV / EBITDA | 3.26x | 3.1x | 2.84x | 2.77x | 3.14x | 2.91x | 2.71x | 2.45x |
| EV / EBIT | 11.4x | 10.1x | 10.1x | 11.3x | 12.6x | 9.94x | 8.69x | 7.64x |
| EV / FCF | 9.67x | 9.01x | 23x | 6.88x | 8.34x | 7.93x | 7.23x | 7.22x |
| FCF Yield | 10.3% | 11.1% | 4.34% | 14.5% | 12% | 12.6% | 13.8% | 13.9% |
| Dividend per Share 3 | 350 | 400 | 650 | 650 | 660 | 699.5 | 732.5 | 778.3 |
| Rate of return | 2.57% | 3.62% | 6.35% | 6.29% | 4.48% | 4.78% | 5.01% | 5.32% |
| EPS 3 | 1,642 | 1,543 | 1,449 | 871 | 1,221 | 1,703 | 1,891 | 2,068 |
| Distribution rate | 21.3% | 25.9% | 44.9% | 74.6% | 54.1% | 41.1% | 38.7% | 37.6% |
| Net sales 1 | 13,851 | 13,906 | 14,373 | 14,625 | 15,452 | 15,684 | 16,042 | 16,299 |
| EBITDA 1 | 3,420 | 3,532 | 3,569 | 3,527 | 3,589 | 3,848 | 3,910 | 4,022 |
| EBIT 1 | 979 | 1,081 | 998 | 863.1 | 892.1 | 1,128 | 1,220 | 1,291 |
| Net income 1 | 712.3 | 663.1 | 622.8 | 374.5 | 523.9 | 727.2 | 806.3 | 879.9 |
| Net Debt 1 | 5,225 | 6,206 | 5,722 | 5,329 | 4,980 | 5,001 | 4,405 | 3,655 |
| Reference price 3 | 13,600.00 | 11,050.00 | 10,230.00 | 10,330.00 | 14,720.00 | 14,620.00 | 14,620.00 | 14,620.00 |
| Nbr of stocks (in thousands) | 435,631 | 429,828 | 429,828 | 429,828 | 428,024 | 424,428 | - | - |
| Announcement Date | 28/01/22 | 08/02/23 | 07/02/24 | 06/02/25 | 20/01/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.58x | 0.71x | 2.91x | 4.78% | 4.17B | |
| -188.79x | 40.59x | 93.35x | - | 1,633B | |
| 32.11x | 6.24x | 28.25x | 0.2% | 190B | |
| 18.35x | 3.08x | 7.82x | 2.14% | 208B | |
| 9.53x | 2.29x | 6.18x | 5.09% | 152B | |
| 14.54x | 2.34x | 7.79x | 2.93% | 67.25B | |
| 14.45x | 1.36x | 4.65x | 3.49% | 36.49B | |
| 21.44x | 5.73x | 10.49x | 4.43% | 33.52B | |
| 8.86x | 0.32x | 1.3x | 7.64% | 24.9B | |
| 12.22x | 1.93x | 4.71x | 5.42% | 18.38B | |
| Average | -4.87x | 6.46x | 16.74x | 4.01% | 236.84B | |
| Weighted average by Cap. | -124.26x | 29.10x | 68.24x | 2.77% |
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
- Stock Market
- Stocks
- A032640 Stock
- Valuation LG Uplus Corp.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition