Valuation YG Entertainment Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
72,900.00 ^KRW	-2.54%		+3.99%	+5.04%

12-23	K-Pop concert to be held in Hong Kong and aired in mainland China, organisers say	RE
11-19	GMM Music Public Company Limited completed the acquisition of an additional 49% stake in YGMM CO., LTD from YG Entertainment Inc..	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	816,687	1,019,321	811,698	943,506	849,447	1,352,067	1,352,067	-
Change	-	24.81%	-20.37%	16.24%	-9.97%	59.17%	0%	-
Enterprise Value (EV) ¹	685	891.4	752.8	734.9	675.4	1,160	1,098	1,026
Change	-	30.14%	-15.55%	-2.38%	-8.09%	71.77%	-5.34%	-6.58%
P/E ratio	87x	153x	25.7x	15.4x	45.8x	26.9x	20.4x	20.3x
PBR	2.32x	2.7x	1.98x	2.04x	1.76x	2.57x	2.3x	2.08x
PEG	-	-5.2x	0x	0.2x	-0.7x	0x	0.6x	69.04x
Capitalization / Revenue	3.2x	2.87x	2.07x	1.66x	2.33x	2.48x	2.29x	2.21x
EV / Revenue	2.68x	2.51x	1.92x	1.29x	1.85x	2.13x	1.86x	1.68x
EV / EBITDA	25.7x	13.8x	12.5x	6.9x	71.7x	12x	10.7x	10.1x
EV / EBIT	63.7x	17.6x	16.1x	8.45x	-32.9x	15.9x	13.9x	12.8x
EV / FCF	-92.1x	196x	16.3x	8.96x	-95.4x	16.6x	14.5x	13.7x
FCF Yield	-1.09%	0.51%	6.14%	11.2%	-1.05%	6.03%	6.89%	7.28%
Dividend per Share ³	-	-	-	300	250	293	295.3	291.9
Rate of return	-	-	-	0.59%	0.55%	0.4%	0.41%	0.4%
EPS ³	514	363	1,706	3,308	999	2,707	3,579	3,590
Distribution rate	-	-	-	9.07%	25%	10.8%	8.25%	8.13%
Net sales ¹	255.3	355.6	391.2	569.2	364.9	544.4	591.7	612
EBITDA ¹	26.67	64.72	60.07	106.5	9.419	96.42	102.7	102
EBIT ¹	10.75	50.56	46.64	86.93	-20.56	72.91	79.26	80.2
Net income ¹	9.417	6.658	44.64	61.34	20.03	50.36	66.22	66.92
Net Debt ¹	-131.7	-127.9	-58.88	-208.6	-174	-191.9	-253.9	-326.2
Reference price ³	44,700.00	55,700.00	43,850.00	50,900.00	45,800.00	72,900.00	72,900.00	72,900.00
Nbr of stocks (in thousands)	18,270	18,300	18,511	18,536	18,547	18,547	18,547	-
Announcement Date	24/02/21	23/02/22	23/02/23	29/02/24	27/02/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
YG ENTERTAINMENT INC.	26.93x	2.13x	12.03x	0.4%	937M
TKO GROUP HOLDINGS, INC.	84.35x	4.1x	12.25x	1.1%	16.32B
BOLLORÉ SE	44.57x	2.65x	741.6x	1.83%	15.88B
WARNER MUSIC GROUP CORP.	22.09x	2.68x	11.48x	2.62%	15.38B
SPHERE ENTERTAINMENT CO.	-45.44x	3.11x	14.49x	-.--%	4.11B
SEGA SAMMY HOLDINGS INC.	17.7x	0.99x	7.17x	2.5%	3.26B
TOEI ANIMATION CO.,LTD.	21.26x	4.15x	12.43x	1.8%	3.15B
VIVENDI SE	41.05x	13.93x	70.63x	2.37%	2.62B
Average	26.56x	4.22x	110.26x	1.58%	7.71B
Weighted average by Cap.	40.46x	3.53x	202.28x	1.75%