Valuation YG Entertainment Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 05/06/2026			5-day change	1st Jan Change
41,550.00 ^KRW	-3.93%		-6.84%	-40.13%

05-15	YG Entertainment Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-11	Nomura Adjusts YG Entertainment's Price Target to KRW57,000 from KRW80,000, Keeps at Neutral	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,019,321	811,698	943,506	849,447	1,287,153	770,623	-	-
Change	-	-20.37%	16.24%	-9.97%	51.53%	-40.13%	-	-
Enterprise Value (EV) ¹	891.4	752.8	734.9	675.4	1,013	531.7	469.8	406
Change	-	-15.55%	-2.38%	-8.09%	50.05%	-47.54%	-11.64%	-13.58%
P/E ratio	153x	25.7x	15.4x	45.8x	34.9x	13.6x	12.3x	12.3x
PBR	2.7x	1.98x	2.04x	1.76x	2.51x	1.37x	1.24x	1.15x
PEG	-	0x	0.2x	-0.7x	0.4x	0.3x	1.2x	-688.19x
Capitalization / Revenue	2.87x	2.07x	1.66x	2.33x	2.36x	1.29x	1.33x	1.24x
EV / Revenue	2.51x	1.92x	1.29x	1.85x	1.86x	0.89x	0.81x	0.65x
EV / EBITDA	13.8x	12.5x	6.9x	71.7x	9.98x	5.15x	4.69x	3.93x
EV / EBIT	17.6x	16.1x	8.45x	-32.9x	14.2x	6.77x	6.05x	4.91x
EV / FCF	196x	16.3x	8.96x	-95.4x	11.9x	7.02x	5.79x	4.16x
FCF Yield	0.51%	6.14%	11.2%	-1.05%	8.37%	14.2%	17.3%	24%
Dividend per Share ³	-	-	300	250	300	325.5	336.8	367.3
Rate of return	-	-	0.59%	0.55%	0.43%	0.78%	0.81%	0.88%
EPS ³	363	1,706	3,308	999	1,988	3,056	3,379	3,378
Distribution rate	-	-	9.07%	25%	15.1%	10.7%	9.97%	10.9%
Net sales ¹	355.6	391.2	569.2	364.9	545.4	595.2	580.4	622.7
EBITDA ¹	64.72	60.07	106.5	9.419	101.5	103.2	100.2	103.4
EBIT ¹	50.56	46.64	86.93	-20.56	71.34	78.51	77.65	82.72
Net income ¹	6.658	44.64	61.34	20.03	36.9	58.75	63.91	64.57
Net Debt ¹	-127.9	-58.88	-208.6	-174	-273.7	-238.9	-300.8	-364.6
Reference price ³	55,700.00	43,850.00	50,900.00	45,800.00	69,400.00	41,550.00	41,550.00	41,550.00
Nbr of stocks (in thousands)	18,300	18,511	18,536	18,547	18,547	18,547	-	-
Announcement Date	23/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-

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.($)
YG ENTERTAINMENT INC.	13.59x	0.89x	5.15x	0.78%	495M
BOLLORÉ SE	48.85x	3.84x	36.02x	1.59%	17.81B
WARNER MUSIC GROUP CORP.	21.05x	2.68x	11.33x	2.6%	15.61B
TKO GROUP HOLDINGS, INC.	45.28x	3.37x	8.5x	1.51%	15.26B
SEGA SAMMY HOLDINGS INC.	-160.84x	0.94x	7.61x	2.3%	3.01B
TOEI ANIMATION CO.,LTD.	20.65x	4.21x	12.36x	1.84%	2.99B
VIVENDI SE	29.85x	12.06x	39.22x	2.14%	2.52B
TOEI COMPANY, LTD.	17.22x	1.42x	6.49x	0.31%	2.16B
IMAX CORPORATION	30.69x	4.97x	11.46x	-.--%	2.14B
Average	7.37x	3.82x	15.35x	1.45%	6.89B
Weighted average by Cap.	26.64x	3.58x	18.52x	1.79%