Valuation LX International Corp.

Equities

End-of-day quote Korea S.E. Other stock markets 08/07/2025			5-day change	1st Jan Change
30,300.00 ^KRW	+0.50%		-2.73%	+12.01%

06-11	LX International Corp.(KOSE:A001120) dropped from KOSPI 200 Index	CI
05-15	LX International Corp. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	905,642	951,352	1,221,110	1,057,456	972,932	1,089,827	-	-
Change	-	5.05%	28.36%	-13.4%	-7.99%	12.01%	-	-
Enterprise Value (EV) ¹	1,561	1,675	1,600	1,456	1,471	2,432	2,421	2,497
Change	-	7.32%	-4.47%	-9.01%	1.05%	65.32%	-0.47%	3.14%
P/E ratio	3.11x	2.72x	2.37x	9.03x	5.54x	4.51x	4.71x	4.31x
PBR	0.66x	0.54x	0.58x	0.5x	0.39x	0.41x	0.4x	0.36x
PEG	-	0.1x	0.1x	-0.1x	0.1x	0.1x	-1.09x	0.45x
Capitalization / Revenue	0.08x	0.06x	0.07x	0.07x	0.06x	0.06x	0.06x	0.06x
EV / Revenue	0.14x	0.1x	0.09x	0.1x	0.09x	0.15x	0.14x	0.14x
EV / EBITDA	4.82x	1.99x	1.34x	1.95x	1.72x	3.13x	2.98x	2.96x
EV / EBIT	9.76x	2.55x	1.66x	3.36x	3.01x	6.04x	5.41x	5.48x
EV / FCF	7.41x	16.1x	1.47x	3.3x	2.38x	11.9x	9.25x	8.54x
FCF Yield	13.5%	6.2%	68.1%	30.3%	42%	8.38%	10.8%	11.7%
Dividend per Share ³	400	2,300	2,300	3,000	1,200	2,000	1,983	2,100
Rate of return	1.62%	8.7%	6.77%	10.2%	4.44%	6.6%	6.55%	6.93%
EPS ³	7,932	9,733	14,325	3,255	4,885	6,717	6,427	7,036
Distribution rate	5.04%	23.6%	16.1%	92.2%	24.6%	29.8%	30.9%	29.8%
Net sales ¹	11,283	16,686	18,760	14,514	16,638	16,770	16,852	17,573
EBITDA ¹	323.5	843.5	1,198	746.7	852.9	775.8	813.2	842.4
EBIT ¹	159.8	656.2	965.5	433.1	489.2	402.5	447.1	455.2
Net income ¹	297.6	350.1	515.2	117.1	175.7	266.3	255.2	272.8
Net Debt ¹	654.9	723.4	378.8	398.4	498.1	1,342	1,331	1,407
Reference price ³	24,700.00	26,450.00	33,950.00	29,400.00	27,050.00	30,300.00	30,300.00	30,300.00
Nbr of stocks (in thousands)	36,666	35,968	35,968	35,968	35,968	35,968	-	-
Announcement Date	29/01/21	28/01/22	07/02/23	25/01/24	21/01/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LX INTERNATIONAL CORP.	4.49x	0.14x	3.13x	6.63%	793M
MITSUBISHI CORPORATION	15.75x	0.88x	15.17x	3.77%	74.55B
ITOCHU CORPORATION	12.2x	0.96x	11.76x	2.64%	73.42B
MITSUI & CO., LTD.	10.92x	0.83x	14.47x	3.82%	59.03B
ADANI ENTERPRISES LIMITED	51.95x	3.22x	17.5x	0.05%	34.63B
MARUBENI CORPORATION	9.79x	0.92x	12.81x	3.25%	33.43B
SUMITOMO CORPORATION	7.85x	1x	10.48x	3.82%	30.52B
TOYOTA TSUSHO CORPORATION	9.15x	0.42x	6.57x	3.53%	23.08B
SAMSUNG C&T CORPORATION	11.55x	0.59x	6.18x	1.66%	19.42B
BUNZL PLC	16.86x	0.83x	8.56x	3.23%	10.29B
Average	15.05x	0.98x	10.66x	3.24%	35.92B
Weighted average by Cap.	15.85x	1.08x	12.71x	3.01%