|
End-of-day quote
Korea S.E.
21/08/2026
|
5-day change | 1st Jan Change | ||
| 224,500.00 KRW | +1.81% |
|
-9.29% | +11.41% |
| 08-12 | Nomura Adjusts NC's Price Target to KRW340,000 From KRW310,000, Keeps at Buy | MT |
| 08-11 | Chip Stock Gains Push South Korean Shares Higher; NC Corporation Adds 5% | MT |
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 | 4,353,601 | - | - |
| Change | - | -31.08% | -46.32% | -25.87% | 7.93% | 11.41% | - | - |
| Enterprise Value (EV) 1 | 11,912 | 7,290 | 3,408 | 2,561 | 3,270 | 2,875 | 2,613 | 2,243 |
| Change | - | -38.8% | -53.25% | -24.85% | 27.65% | -12.07% | -9.1% | -14.17% |
| P/E | 33.3x | 20.9x | 23x | 38.7x | 11.3x | 10.1x | 9.87x | 9.28x |
| PBR | 4.2x | 2.85x | 1.5x | 1.22x | 1.16x | 1.24x | 1.1x | 1x |
| PEG | - | 1.9x | -0.4x | -0.7x | 0x | 0.4x | 3.88x | 1.47x |
| Capitalization / Revenue | 5.74x | 3.54x | 2.74x | 2.29x | 2.59x | 1.57x | 1.44x | 1.33x |
| EV / Revenue | 5.18x | 2.83x | 1.91x | 1.62x | 2.17x | 1.04x | 0.86x | 0.69x |
| EV / EBITDA | 25.4x | 11x | 13.7x | -66,701x | 29.3x | 4.67x | 4.01x | 3.22x |
| EV / EBIT | 31.7x | 13x | 24.8x | -23.5x | 203x | 5.85x | 4.81x | 3.82x |
| EV / FCF | 114x | 15x | 151x | 112x | 55.9x | 6.7x | 5.76x | 4.26x |
| FCF Yield | 0.88% | 6.67% | 0.66% | 0.89% | 1.79% | 14.9% | 17.4% | 23.5% |
| Dividend per Share 3 | 5,860 | 5,860 | 3,130 | 1,460 | 1,150 | 2,864 | 4,009 | 5,421 |
| Rate of return | 0.91% | 1.31% | 1.3% | 0.8% | 0.57% | 1.28% | 1.79% | 2.41% |
| EPS 3 | 19,318 | 21,456 | 10,446 | 4,728 | 17,876 | 22,188 | 22,753 | 24,189 |
| Distribution rate | 30.3% | 27.3% | 30% | 30.9% | 6.43% | 12.9% | 17.6% | 22.4% |
| Net sales 1 | 2,300 | 2,572 | 1,780 | 1,578 | 1,507 | 2,766 | 3,033 | 3,267 |
| EBITDA 1 | 468.9 | 664.9 | 249.2 | -0.0384 | 111.7 | 614.9 | 651.1 | 697.5 |
| EBIT 1 | 375.2 | 559 | 137.3 | -109.2 | 16.08 | 491.3 | 543.2 | 587.7 |
| Net income 1 | 396.9 | 452.3 | 212.1 | 94.22 | 346.7 | 456.9 | 472.7 | 499.4 |
| Net Debt 1 | -1,289 | -1,807 | -1,476 | -1,059 | -638.1 | -1,479 | -1,740 | -2,111 |
| Reference price 3 | 643,000.00 | 448,000.00 | 240,500.00 | 183,100.00 | 201,500.00 | 224,500.00 | 224,500.00 | 224,500.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.12x | 1.04x | 4.67x | 1.28% | 3.14B | |
| 15.03x | 3.15x | 7.8x | 2.46% | 82.48B | |
| 20.58x | 3.7x | 13.11x | 15.08% | 15.27B | |
| 10.87x | 1.42x | 4.17x | 1.02% | 7.02B | |
| 25.82x | 2.46x | 11.58x | 1.73% | 6.62B | |
| 13.04x | 2.23x | 10.25x | 6.24% | 6.08B | |
| 14.22x | 3.31x | 8.9x | 5.21% | 4.1B | |
| 15.28x | 5.2x | 12.32x | 3.29% | 3.51B | |
| 19.63x | 2.39x | 11.83x | 2.77% | 3.23B | |
| 9.85x | 1.83x | 5.64x | 0.93% | 2.56B | |
| Average | 15.44x | 2.67x | 9.03x | 4% | 13.4B | |
| Weighted average by Cap. | 15.76x | 3.01x | 8.65x | 4.01% |
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
