Valuation TBC

Stocks

End-of-day quote Korea S.E. 19/08/2026			5-day change	1st Jan Change
1,633.00 ^KRW	-0.18%		-0.18%	-46.55%

06-12	WINNERS & LOSERS: Oil majors fall, airlines up on US-Iran peace hopes	AN
05-13	TBC Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	103,044	131,877	104,935	92,645	77,236	57,761
Change	-	27.98%	-20.43%	-11.71%	-16.63%	-25.21%
Enterprise Value (EV) ¹	43,374	73,558	43,961	31,842	11,560	-24,159
Change	-	69.59%	-40.24%	-27.57%	-63.69%	-308.98%
P/E	27.3x	28.5x	21.3x	15x	20.3x	15.2x
PBR	0.91x	1.13x	0.86x	0.73x	0.6x	0.44x
PEG	-	1.2x	3.29x	0.6x	-0.5x	-191.62x
Capitalization / Revenue	2.92x	3.08x	2.47x	2.13x	1.92x	1.35x
EV / Revenue	1.23x	1.72x	1.03x	0.73x	0.29x	-0.57x
EV / EBITDA	10.8x	12.9x	8.31x	5.92x	4.2x	-8.55x
EV / EBIT	16.1x	16.6x	10.8x	7.7x	7.91x	-16.3x
EV / FCF	11.8x	27.4x	-29.9x	21.5x	2.75x	-2.92x
FCF Yield	8.48%	3.65%	-3.34%	4.66%	36.4%	-34.2%
Dividend per Share ²	50	65	75	90	55	-
Rate of return	0.92%	0.93%	1.35%	1.84%	1.35%	-
EPS ²	199.3	244.8	260.6	327.6	201.1	200.9
Distribution rate	25.1%	26.6%	28.8%	27.5%	27.3%	-
Net sales ¹	35,292	42,843	42,483	43,506	40,284	42,691
EBITDA ¹	4,018	5,696	5,291	5,377	2,755	2,826
EBIT ¹	2,690	4,438	4,052	4,137	1,462	1,485
Net income ¹	3,768	4,628	4,928	6,194	3,802	3,799
Net Debt ¹	-59,670	-58,319	-60,973	-60,803	-65,675	-81,920
Reference price ²	5,450.00	6,975.00	5,550.00	4,900.00	4,085.00	3,055.00
Nbr of stocks (in thousands)	18,907	18,907	18,907	18,907	18,907	18,907
Announcement Date	17/03/21	16/03/22	15/03/23	21/03/24	20/03/25	19/03/26

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.($)
TBC	-	-	-	-	21.9M
WARNER BROS. DISCOVERY, INC.	-25.39x	2.72x	11.76x	-.--%	71.5B
FOX CORPORATION	11.66x	1.59x	6.86x	0.84%	27.25B
NEXSTAR MEDIA GROUP, INC.	5.52x	2.08x	5.82x	4.05%	5.62B
RTL GROUP S.A.	15.32x	0.76x	5.85x	7.66%	5.52B
VERSANT MEDIA GROUP, INC.	9.67x	1.16x	3.69x	3.17%	5.5B
NIPPON TELEVISION HOLDINGS, INC.	12.88x	0.92x	6.34x	1.58%	4.48B
SUN TV NETWORK LIMITED	11.24x	2.34x	4.53x	3.28%	1.99B
TV ASAHI HOLDINGS CORPORATION	12.29x	0.66x	7.51x	3.48%	1.92B
Average	6.65x	1.53x	6.55x	3.01%	13.76B
Weighted average by Cap.	-9.90x	2.18x	9.41x	1.02%