Valuation S-Oil Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 13/07/2026			5-day change	1st Jan Change
139,500.00 ^KRW	+5.60%		+26.59%	+68.07%

07-06	South Korea's four oil refiners charged with price collusion	RE
07-06	South Korea prosecutor indicts four oil refiners for collusion, Yonhap reports	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,858,659	9,596,265	8,024,776	6,315,759	9,529,356	15,964,354	-	-
Change	-	-2.66%	-16.38%	-21.3%	50.88%	67.53%	-	-
Enterprise Value (EV) ¹	13,468	13,242	11,887	12,176	15,230	21,841	20,752	19,827
Change	-	-1.68%	-10.23%	2.43%	25.08%	43.41%	-4.99%	-4.46%
P/E	7.24x	4.61x	8.54x	-33x	54.6x	7.09x	11.4x	12.8x
PBR	1.38x	1.15x	0.9x	0.73x	1.09x	1.52x	1.38x	1.26x
PEG	-	0.1x	-0.2x	0x	-0x	0x	-0.3x	-1.2x
Capitalization / Revenue	0.36x	0.23x	0.22x	0.17x	0.28x	0.39x	0.42x	0.42x
EV / Revenue	0.49x	0.31x	0.33x	0.33x	0.44x	0.53x	0.54x	0.52x
EV / EBITDA	4.82x	3.27x	5.73x	10.4x	13.9x	5.73x	6.89x	6.81x
EV / EBIT	5.84x	3.89x	8.38x	26.4x	52.9x	6.59x	9.89x	10x
EV / FCF	11.2x	19.5x	24.3x	-7.73x	420x	34.5x	13.9x	15.7x
FCF Yield	8.95%	5.14%	4.11%	-12.9%	0.24%	2.89%	7.18%	6.35%
Dividend per Share ³	3,800	3,000	1,700	-	330	3,740	2,825	3,152
Rate of return	4.43%	3.6%	2.44%	-	0.4%	2.68%	2.03%	2.26%
EPS ³	11,840	18,075	8,149	-1,659	1,519	19,674	12,256	10,916
Distribution rate	32.1%	16.6%	20.9%	-	21.7%	19%	23.1%	28.9%
Net sales ¹	27,464	42,446	35,727	36,637	34,247	41,200	38,181	37,817
EBITDA ¹	2,793	4,055	2,074	1,174	1,095	3,813	3,014	2,911
EBIT ¹	2,306	3,408	1,419	460.6	288.2	3,314	2,098	1,977
Net income ¹	1,500	2,107	948.8	-163.4	177	2,286	1,457	1,433
Net Debt ¹	3,609	3,645	3,862	5,860	5,701	5,877	4,788	3,863
Reference price ³	85,700.00	83,400.00	69,600.00	54,800.00	83,000.00	139,500.00	139,500.00	139,500.00
Nbr of stocks (in thousands)	116,421	116,421	116,421	116,421	116,421	116,421	-	-
Announcement Date	27/01/22	01/02/23	02/02/24	23/01/25	26/01/26	-	-	-

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.($)
S-OIL CORPORATION	6.79x	0.51x	5.45x	2.79%	10.07B
EXXONMOBIL HOLDINGS CORPORATION	11.97x	1.52x	6.56x	2.99%	576B
RELIANCE INDUSTRIES LTD	20.49x	1.68x	9.66x	0.49%	186B
BP PLC	7.41x	0.53x	2.61x	5.29%	100B
VALERO ENERGY CORPORATION	8.99x	0.66x	5.95x	1.72%	83.35B
MARATHON PETROLEUM CORPORATION	7.76x	0.74x	5.83x	1.43%	82.83B
PHILLIPS 66	9.35x	0.61x	6.95x	2.68%	75.52B
SUNCOR ENERGY INC.	9.09x	1.71x	4.48x	2.9%	70B
IMPERIAL OIL LIMITED	12.35x	1.44x	7.65x	2.01%	58.41B
OIL AND NATURAL GAS CORPORATION LIMITED	7.26x	0.67x	3.85x	5.06%	32.31B
Average	10.15x	1.01x	5.90x	2.73%	127.37B
Weighted average by Cap.	11.93x	1.28x	6.50x	2.6%