Valuation LX International Corp.
Equities
A001120
KR7001120005
Diversified Industrial Goods Wholesale
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52,900.00 KRW | +5.59% |
|
+7.52% | +62.77% |
| 03-18 | LX International Corp. Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
| 01-30 | LX International Q4 operating profit 55.5 billion won, down 41% from year earlier | RE |
Company Valuation: LX International Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 951,352 | 1,221,110 | 1,057,456 | 972,932 | 1,168,957 | 1,902,702 | - | - |
| Change | - | 28.36% | -13.4% | -7.99% | 20.15% | 62.77% | - | - |
| Enterprise Value (EV) 1 | 1,675 | 1,600 | 1,456 | 1,471 | 1,328 | 3,418 | 3,253 | 2,813 |
| Change | - | -4.47% | -9.01% | 1.05% | -9.71% | 157.3% | -4.82% | -13.53% |
| P/E ratio | 2.72x | 2.37x | 9.03x | 5.54x | 8.24x | 8.21x | 7.48x | 9.57x |
| PBR | 0.54x | 0.58x | 0.5x | 0.39x | 0.45x | 0.72x | 0.67x | 0.61x |
| PEG | - | 0.1x | -0.1x | 0.1x | -0.4x | 0.1x | 0.77x | -0.4x |
| Capitalization / Revenue | 0.06x | 0.07x | 0.07x | 0.06x | 0.07x | 0.11x | 0.11x | 0.1x |
| EV / Revenue | 0.1x | 0.09x | 0.1x | 0.09x | 0.08x | 0.19x | 0.18x | 0.15x |
| EV / EBITDA | 1.99x | 1.34x | 1.95x | 1.72x | 1.91x | 4.25x | 3.98x | 4.34x |
| EV / EBIT | 2.55x | 1.66x | 3.36x | 3.01x | 4.55x | 8.83x | 8.08x | 9.28x |
| EV / FCF | 16.1x | 1.47x | 3.3x | 2.38x | 12x | 18.2x | 13.8x | 51.1x |
| FCF Yield | 6.2% | 68.1% | 30.3% | 42% | 8.32% | 5.49% | 7.26% | 1.96% |
| Dividend per Share 3 | 2,300 | 2,300 | 3,000 | 1,200 | 2,000 | 2,100 | 2,167 | 2,033 |
| Rate of return | 8.7% | 6.77% | 10.2% | 4.44% | 6.15% | 3.97% | 4.1% | 3.84% |
| EPS 3 | 9,733 | 14,325 | 3,255 | 4,885 | 3,943 | 6,441 | 7,069 | 5,527 |
| Distribution rate | 23.6% | 16.1% | 92.2% | 24.6% | 50.7% | 32.6% | 30.7% | 36.8% |
| Net sales 1 | 16,686 | 18,760 | 14,514 | 16,638 | 16,706 | 17,670 | 18,056 | 18,212 |
| EBITDA 1 | 843.5 | 1,198 | 746.7 | 852.9 | 697.2 | 803.8 | 817.4 | 647.5 |
| EBIT 1 | 656.2 | 965.5 | 433.1 | 489.2 | 292.2 | 386.9 | 402.8 | 303 |
| Net income 1 | 350.1 | 515.2 | 117.1 | 175.7 | 158.3 | 256.4 | 270.9 | 214.3 |
| Net Debt 1 | 723.4 | 378.8 | 398.4 | 498.1 | 159.2 | 1,515 | 1,350 | 910 |
| Reference price 3 | 26,450.00 | 33,950.00 | 29,400.00 | 27,050.00 | 32,500.00 | 52,900.00 | 52,900.00 | 52,900.00 |
| Nbr of stocks (in thousands) | 35,968 | 35,968 | 35,968 | 35,968 | 35,968 | 35,968 | - | - |
| Announcement Date | 28/01/22 | 07/02/23 | 25/01/24 | 21/01/25 | 20/01/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.78x | 0.19x | 4.13x | 4.19% | 1.22B | |
| 24.83x | 1.2x | 23.34x | 2.28% | 111B | |
| 19.65x | 1.42x | 24.74x | 2% | 101B | |
| 15.21x | 1.12x | 13.12x | 2.15% | 86.12B | |
| 18.04x | 1.47x | 21.1x | 1.78% | 61.82B | |
| 12.54x | 1.4x | 16.8x | 2.34% | 44.2B | |
| 17.69x | 0.7x | 11.03x | 1.91% | 41.82B | |
| 19.68x | 1.04x | 9.46x | 1% | 33.54B | |
| 24.72x | 3.62x | 20.73x | 0.05% | 30.96B | |
| 16.39x | 0.81x | 8.4x | 3.25% | 10.23B | |
| Average | 17.65x | 1.30x | 15.28x | 2.09% | 52.24B | |
| Weighted average by Cap. | 19.28x | 1.36x | 18.74x | 1.93% |
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
- Equities
- A001120 Stock
- Valuation LX International Corp.
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