|
End-of-day quote
Korea S.E.
08/10/2026
|
5-day change | 1st Jan Change | ||
| 84,200.00 KRW | +0.48% |
|
+1.94% | +16.78% |
| 09-30 | S-1 Secures KRW102.02 Billion Outsourcing Contract from Samsung Electronics | MT |
| 09-28 | Activist Flashlight Capital urges Samsung to sell S-1 stake through open auction | RE |
Company Valuation: S-1 Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,498,577 | 2,004,947 | 2,028,614 | 2,001,566 | 2,437,718 | 2,846,822 | - | - |
| Change | - | -19.76% | 1.18% | -1.33% | 21.79% | 16.78% | - | - |
| Enterprise Value (EV) 1 | 1,958 | 1,624 | 1,342 | 1,227 | 1,574 | 1,918 | 1,802 | 1,702 |
| Change | - | -17.03% | -17.37% | -8.56% | 28.26% | 21.83% | -6.04% | -5.55% |
| P/E | 19.4x | 13.3x | 10.7x | 11.3x | 13.7x | 18.7x | 15.5x | 14.7x |
| PBR | 1.73x | 1.32x | 1.27x | 1.21x | 1.39x | 1.69x | 1.62x | 1.55x |
| PEG | - | 0.8x | 0.4x | -1.68x | 13.26x | -1.3x | 0.7x | 2.88x |
| Capitalization / Revenue | 1.08x | 0.81x | 0.77x | 0.71x | 0.84x | 0.97x | 0.92x | 0.87x |
| EV / Revenue | 0.85x | 0.66x | 0.51x | 0.44x | 0.54x | 0.65x | 0.58x | 0.52x |
| EV / EBITDA | 5.61x | 4.33x | 3.47x | 3.21x | 3.85x | 5x | 4.16x | 3.8x |
| EV / EBIT | 10.9x | 7.96x | 6.31x | 5.87x | 6.71x | 9.32x | 7.1x | 6.37x |
| EV / FCF | 11x | 11.6x | 6.3x | 5.56x | 8.82x | 9.86x | 6.98x | 6.59x |
| FCF Yield | 9.07% | 8.65% | 15.9% | 18% | 11.3% | 10.1% | 14.3% | 15.2% |
| Dividend per Share 3 | 2,500 | 2,500 | 2,700 | - | 3,200 | 3,200 | 3,300 | 3,350 |
| Rate of return | 3.38% | 4.22% | 4.5% | - | 4.44% | 3.8% | 3.92% | 3.98% |
| EPS 3 | 3,815 | 4,467 | 5,604 | 5,227 | 5,281 | 4,496 | 5,446 | 5,724 |
| Distribution rate | 65.5% | 56% | 48.2% | - | 60.6% | 71.2% | 60.6% | 58.5% |
| Net sales 1 | 2,312 | 2,468 | 2,621 | 2,805 | 2,889 | 2,938 | 3,103 | 3,260 |
| EBITDA 1 | 348.7 | 375.3 | 387.2 | 382 | 408.5 | 383.4 | 432.7 | 447.5 |
| EBIT 1 | 179.7 | 204.1 | 212.6 | 209.2 | 234.6 | 205.7 | 254 | 267.1 |
| Net income 1 | 129 | 151 | 189.5 | 176.7 | 178.6 | 167.4 | 200.4 | 210.4 |
| Net Debt 1 | -540.7 | -380.5 | -686.3 | -774.1 | -863.4 | -928.8 | -1,045 | -1,145 |
| Reference price 3 | 73,900.00 | 59,300.00 | 60,000.00 | 59,200.00 | 72,100.00 | 84,200.00 | 84,200.00 | 84,200.00 |
| Nbr of stocks (in thousands) | 33,810 | 33,810 | 33,810 | 33,810 | 33,810 | 33,810 | - | - |
| Announcement Date | 28/01/22 | 31/01/23 | 26/01/24 | 24/01/25 | 29/01/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.64x | 0.65x | 4.97x | 3.82% | 2.11B | |
| 28.6x | 6.4x | 16.58x | 1.45% | 463B | |
| 56.6x | 20.28x | 40.69x | -.--% | 272B | |
| 19.23x | 0.78x | 14.05x | 2.36% | 172B | |
| 26.15x | 8.29x | 20.02x | 0.47% | 142B | |
| 51.66x | 15.62x | 34.49x | -.--% | 101B | |
| 32.44x | 6.33x | 18.36x | 1.08% | 74.2B | |
| 76.98x | 9.94x | 43.96x | -.--% | 63.31B | |
| 44.5x | 2.42x | 15.62x | 1.59% | 59.8B | |
| 27.57x | 6.22x | 20.77x | 1.5% | 53.26B | |
| Average | 38.24x | 7.69x | 22.95x | 1.23% | 140.25B | |
| Weighted average by Cap. | 37.30x | 9.23x | 24.01x | 1% |
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
- A012750 Stock
- Valuation S-1 Corporation
Select your edition
All financial news and data tailored to specific country editions
