|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 248,500.00 KRW | +3.76% |
|
+5.97% | +23.33% |
| 05-14 | Nomura Upgrades NC to Buy from Neutral, Adjusts Price Target to KRW310,000 from KRW230,000 | MT |
| 05-13 | NC Corporation, Q1 2026 Earnings Call, May 13, 2026 |
Company Valuation: NC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,200,409 | 9,097,733 | 4,883,939 | 3,620,623 | 3,907,630 | 4,819,020 | - | - |
| Change | - | -31.08% | -46.32% | -25.87% | 7.93% | 23.32% | - | - |
| Enterprise Value (EV) 1 | 11,912 | 7,290 | 3,408 | 2,561 | 3,270 | 3,195 | 2,916 | 2,478 |
| Change | - | -38.8% | -53.25% | -24.85% | 27.65% | -2.27% | -8.73% | -15.02% |
| P/E | 33.3x | 20.9x | 23x | 38.7x | 11.3x | 11.4x | 10.8x | 10.4x |
| PBR | 4.2x | 2.85x | 1.5x | 1.22x | 1.16x | 1.36x | 1.23x | 1.12x |
| PEG | - | 1.9x | -0.4x | -0.7x | 0x | 0.5x | 1.98x | 2.87x |
| Capitalization / Revenue | 5.74x | 3.54x | 2.74x | 2.29x | 2.59x | 1.83x | 1.64x | 1.55x |
| EV / Revenue | 5.18x | 2.83x | 1.91x | 1.62x | 2.17x | 1.21x | 0.99x | 0.8x |
| EV / EBITDA | 25.4x | 11x | 13.7x | -66,701x | 29.3x | 5.57x | 4.49x | 3.68x |
| EV / EBIT | 31.7x | 13x | 24.8x | -23.5x | 203x | 6.71x | 5.28x | 4.3x |
| EV / FCF | 114x | 15x | 151x | 112x | 55.9x | 8.33x | 6.35x | 4.32x |
| FCF Yield | 0.88% | 6.67% | 0.66% | 0.89% | 1.79% | 12% | 15.7% | 23.2% |
| Dividend per Share 3 | 5,860 | 5,860 | 3,130 | 1,460 | 1,150 | 1,295 | 3,425 | 5,157 |
| Rate of return | 0.91% | 1.31% | 1.3% | 0.8% | 0.57% | 0.52% | 1.38% | 2.08% |
| EPS 3 | 19,318 | 21,456 | 10,446 | 4,728 | 17,876 | 21,847 | 23,041 | 23,875 |
| Distribution rate | 30.3% | 27.3% | 30% | 30.9% | 6.43% | 5.93% | 14.9% | 21.6% |
| Net sales 1 | 2,300 | 2,572 | 1,780 | 1,578 | 1,507 | 2,637 | 2,935 | 3,113 |
| EBITDA 1 | 468.9 | 664.9 | 249.2 | -0.0384 | 111.7 | 574.1 | 649.8 | 673.1 |
| EBIT 1 | 375.2 | 559 | 137.3 | -109.2 | 16.08 | 476.5 | 552.6 | 577 |
| Net income 1 | 396.9 | 452.3 | 212.1 | 94.22 | 346.7 | 455.3 | 478.9 | 491 |
| Net Debt 1 | -1,289 | -1,807 | -1,476 | -1,059 | -638.1 | -1,624 | -1,903 | -2,341 |
| Reference price 3 | 643,000.00 | 448,000.00 | 240,500.00 | 183,100.00 | 201,500.00 | 248,500.00 | 248,500.00 | 248,500.00 |
| Nbr of stocks (in thousands) | 20,529 | 20,307 | 20,307 | 19,774 | 19,393 | 19,392 | - | - |
| Announcement Date | 15/02/22 | 08/02/23 | 07/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.37x | 1.21x | 5.57x | 0.52% | 3.42B | |
| 14.32x | 3.21x | 8.34x | 2.47% | 83.73B | |
| 17.45x | 2.27x | 8.04x | 2.47% | 12.08B | |
| 12.78x | 1.6x | 4.73x | 0.93% | 7.51B | |
| 13.88x | 2.38x | 10.96x | 5.86% | 6.45B | |
| 27.18x | 2.39x | 11.95x | 1.68% | 6.33B | |
| 14.18x | 3.45x | 8.64x | 5.35% | 4.07B | |
| 14.81x | 5x | 11.85x | 3.4% | 3.43B | |
| 14.63x | 2.28x | 10.89x | 5.91% | 3.38B | |
| 10.3x | 1.98x | 6.11x | 0.89% | 2.7B | |
| Average | 15.09x | 2.58x | 8.71x | 2.95% | 13.31B | |
| Weighted average by Cap. | 14.97x | 2.91x | 8.46x | 2.63% |
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
- A036570 Stock
- Valuation NC Corporation
Select your edition
All financial news and data tailored to specific country editions
