Valuation Meritz Financial Group Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 13/01/2026			5-day change	1st Jan Change
103,700.00 ^KRW	-0.96%		-4.25%	-8.31%

12-19	Bank of Korea announces temporary measures to boost dollar supply in FX market	RE
12-07	South Korea policy chief says country has the means to respond to won's decline	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,291,247	5,559,845	5,232,037	11,231,484	18,708,048	17,809,767	17,809,767	-
Change	-	330.58%	-5.9%	114.67%	66.57%	-4.8%	0%	-
Enterprise Value (EV) ¹	1,291	5,560	5,232	39,272	53,302	57,049	56,961	56,772
Change	-	330.58%	-5.9%	650.6%	35.73%	7.03%	-0.15%	-0.33%
P/E ratio	2.75x	-	-	5.39x	8.5x	7.15x	6.57x	5.92x
PBR	-	1.49x	-	1.17x	1.85x	1.65x	1.37x	1.15x
PEG	-	-	-	-	0.7x	0.4x	0.74x	0.5x
Capitalization / Revenue	-	0.36x	1.24x	3.15x	4.76x	4.31x	4.07x	3.84x
EV / Revenue	-	0.36x	1.24x	11x	13.6x	13.8x	13x	12.2x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	3.09x	2.38x	13.4x	16.7x	17.4x	16.2x	15.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ³	-	210	-	2,360	1,350	1,542	1,575	1,668
Rate of return	-	0.48%	-	3.99%	1.3%	1.49%	1.52%	1.61%
EPS ³	3,571	-	-	10,970	12,238	14,496	15,790	17,531
Distribution rate	-	-	-	21.5%	11%	10.6%	9.98%	9.51%
Net sales ¹	-	15,606	4,216	3,564	3,932	4,137	4,373	4,643
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-	1,801	2,201	2,934	3,189	3,276	3,508	3,707
Net income ¹	489.7	-	-	2,050	2,306	2,524	2,611	2,756
Net Debt ¹	-	-	-	28,040	34,594	39,239	39,151	38,962
Reference price ³	9,810.00	44,000.00	42,700.00	59,100.00	104,000.00	103,700.00	103,700.00	103,700.00
Nbr of stocks (in thousands)	131,626	126,360	122,530	190,042	179,885	171,743	171,743	-
Announcement Date	18/03/21	16/03/22	02/03/23	07/02/24	06/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MERITZ FINANCIAL GROUP INC.	7.15x	13.79x	-	1.49%	12.06B
HAL TRUST	9.88x	0.79x	3.07x	2.12%	15.33B
KOÇ HOLDING	15.8x	0.56x	7.31x	4.15%	11.04B
GROUPE BRUXELLES LAMBERT SA	22.84x	1.61x	9.05x	6.51%	11.06B
Average	13.92x	4.19x	6.47x	3.57%	12.37B
Weighted average by Cap.	13.43x	4.09x	6.09x	3.4%