Valuation SMBEXEL Company

Stocks

End-of-day quote Korea S.E. 30/09/2026			5-day change	1st Jan Change
2,355.00 ^KRW	-3.48%		-13.10%	+0.43%

12-17	SM Line Corporation agreed to acquire 23.51% stake in SMBEXEL Company from Samra Midas Group for KRW 59.5 billion.	CI
12-17	SM Line Corporation agreed to acquire 26.85% stake in SMBEXEL Company from Samra Midas Group for KRW 59.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024
Market Cap ¹	193,880	202,436	148,771
Change	-	4.41%	-26.51%
Enterprise Value (EV) ¹	204,335	194,637	143,894
Change	-	-4.75%	-26.07%
P/E	18.9x	295x	133x
PBR	2.89x	3.04x	2.21x
PEG	-0x	-3.2x	2.1x
Capitalization / Revenue	1.42x	1x	0.86x
EV / Revenue	1.49x	0.96x	0.83x
EV / EBITDA	25.9x	14.7x	15.5x
EV / EBIT	57.2x	20.5x	27.6x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	92.33	6.187	10.04
Distribution rate	-	-	-
Net sales ¹	136,788	202,721	172,548
EBITDA ¹	7,880	13,263	9,301
EBIT ¹	3,573	9,471	5,215
Net income ¹	9,221	687.4	1,115
Net Debt ¹	10,455	-7,799	-4,878
Reference price ²	1,745.00	1,822.00	1,339.00
Nbr of stocks (in thousands)	111,106	111,106	111,106
Announcement Date	23/03/23	21/03/24	20/03/25

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SMBEXEL COMPANY	-	-	-	-	200M
CUMMINS INC.	18.23x	2x	10.96x	1.6%	71.77B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.8x	1.29x	9.93x	1.98%	43B
WEICHAI POWER CO., LTD.	14.26x	0.64x	4.66x	4.05%	31.97B
DENSO CORPORATION	11.75x	0.56x	4.88x	3.98%	29.37B
HYUNDAI MOBIS CO.,LTD	7.89x	0.47x	5.97x	1.91%	23.93B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.23x	2.58x	8.87x	4.28%	20.03B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.6x	1.17x	12.39x	0.62%	17.51B
GENUINE PARTS COMPANY	19.82x	0.87x	10.46x	3.34%	17.5B
MAGNA INTERNATIONAL INC.	10.34x	0.49x	4.75x	3.07%	17.1B
Average	16.10x	1.12x	8.10x	2.76%	27.24B
Weighted average by Cap.	16.29x	1.26x	8.48x	2.57%