Company Valuation: Seosan Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 47,100 51,800 38,000 32,080 24,700 28,500
Change - 9.98% -26.64% -15.58% -23% 15.38%
Enterprise Value (EV) 1 -1,748 -198.6 -22,182 -32,015 -41,364 -36,620
Change - 88.64% -11,069.69% -44.33% -29.2% 11.47%
P/E -7.3x 13.1x 32.2x 20.6x -51.5x -28.9x
PBR 0.75x 0.77x 0.55x 0.46x 0.35x 0.41x
PEG - -0x -0.5x 0.6x 0x -0x
Capitalization / Revenue 1.19x 0.92x 0.77x 0.78x 0.69x 0.63x
EV / Revenue -0.04x -0x -0.45x -0.78x -1.16x -0.81x
EV / EBITDA 0.36x -0.03x -8.07x -46.5x 116x 29x
EV / EBIT 0.21x -0.04x 45.2x 20.3x 16.6x 11x
EV / FCF -0.41x -0.15x -3.11x -28.1x -11x 12x
FCF Yield -247% -684% -32.1% -3.56% -9.08% 8.34%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -322.7 197 59 77.96 -24 -49.25
Distribution rate - - - - - -
Net sales 1 39,587 56,085 49,163 41,253 35,684 45,103
EBITDA 1 -4,875 7,880 2,750 689 -355.4 -1,263
EBIT 1 -8,391 4,456 -490.7 -1,577 -2,495 -3,331
Net income 1 -6,454 3,944 1,186 1,559 -476 -985
Net Debt 1 -48,848 -51,999 -60,182 -64,095 -66,064 -65,120
Reference price 2 2,355.00 2,590.00 1,900.00 1,604.00 1,235.00 1,425.00
Nbr of stocks (in thousands) 20,000 20,000 20,000 20,000 20,000 20,000
Announcement Date 19/03/21 23/03/22 17/03/23 15/03/24 17/03/25 16/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 73.57M
19.97x2.71x10.73x2.56% 49.99B
27.95x3.66x12.9x-.--% 17.25B
13.36x0.56x2.48x4.76% 13.67B
12.35x3.36x6.87x6.03% 12.93B
46.29x3.54x17.11x0.65% 9.06B
9.13x1.34x5.21x1.81% 8.59B
23.41x7.68x14.26x4.11% 7.99B
13.8x1.42x5.54x2.47% 6.17B
15.63x3.29x10.58x0.51% 6.06B
Average 20.21x 3.06x 9.52x 2.54% 13.18B
Weighted average by Cap. 20.40x 2.91x 9.82x 2.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. A079650 Stock
  4. Valuation Seosan Corporation