Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 18/06/2026			5-day change	1st Jan Change
69,400.00 ^KRW	-5.06%		+9.29%	+61.96%

03-16	Twinny Co., Ltd. announced that it has received KRW 20.4 billion in funding from Ato Investment, Gravity Private Equity Inc., Seojin Automotive Co.,Ltd., KT Investment Inc., SL Corporation	CI
02-18	SL Corporation announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,436,930	1,056,973	1,644,180	1,388,572	1,973,477	3,196,249	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	61.96%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	2,874	2,806	2,683
Change	-	-12.45%	38.17%	-19.45%	32.2%	59.32%	-2.35%	-4.4%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	8.35x	7.59x	6.48x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	1.15x	1.04x	0.95x
PEG	-	0.1x	0x	0.39x	-0.4x	0.4x	0.76x	0.4x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.56x	0.52x	0.49x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.5x	0.46x	0.41x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	4.5x	4.04x	3.29x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	6.21x	5.61x	4.42x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	9.65x	7.48x	6.58x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	10.4%	13.4%	15.2%
Dividend per Share ³	500	600	900	1,200	2,770	3,343	3,611	3,785
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	4.82%	5.2%	5.45%
EPS ³	2,094	3,360	7,285	7,998	6,749	8,312	9,142	10,716
Distribution rate	23.9%	17.9%	12.4%	15%	41%	40.2%	39.5%	35.3%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,725	6,094	6,521
EBITDA ¹	235.2	336.9	539.4	558.9	570	638.4	694.2	815.1
EBIT ¹	110.5	197.9	386.2	395.2	407.1	462.9	500.6	607
Net income ¹	96.45	154.7	335.5	368.4	320.8	386.7	425.4	497.5
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-322.4	-390.1	-513.6
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	69,400.00	69,400.00	69,400.00
Nbr of stocks (in thousands)	46,055	46,055	46,055	46,055	46,055	46,055	-	-
Announcement Date	18/02/22	17/02/23	16/02/24	18/03/25	19/02/26	-	-	-

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.($)
SL CORPORATION	8.79x	0.53x	4.77x	4.57%	2.22B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	30.63x	1.99x	16.4x	1.02%	59.87B
HYUNDAI MOBIS CO.,LTD	13.3x	0.83x	10.87x	1.11%	37.16B
WEICHAI POWER CO., LTD.	20.09x	0.81x	6x	2.9%	38.66B
DENSO CORPORATION	11.48x	0.64x	5.26x	3.75%	32.21B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.73x	2.3x	8.11x	4.6%	19.1B
MAGNA INTERNATIONAL INC.	10.75x	0.5x	4.94x	3.03%	17.8B
CONTINENTAL AG	12.12x	1.06x	6.12x	4.26%	16.86B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.76x	1.32x	14.5x	0.58%	16.24B
NINGBO TUOPU GROUP CO.,LTD.	32.49x	3.01x	17.92x	0.94%	15.46B
Average	19.01x	1.30x	9.49x	2.68%	25.56B
Weighted average by Cap.	20.54x	1.34x	10.39x	2.28%