Valuation DAP Corporation

Stocks

End-of-day quote Korea S.E. 24/08/2026			5-day change	1st Jan Change
1,675.00 ^KRW	-0.89%		-2.56%	-11.23%

03-31	Authentic Brands Korea Co., Ltd. agreed to acquire 70.08% stake in Aero K Holdings Co., Ltd. from DAP Corporation for KRW 3.2 million.	CI
11-14	Aero K Holdings Co., Ltd. announced that it expects to receive KRW 6.6451455 billion in funding from DAP Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	77,332	50,784	53,065	39,502	30,382
Change	-	-34.33%	4.49%	-25.56%	-23.09%
Enterprise Value (EV) ¹	110,056	103,276	131,529	150,272	259,845
Change	-	-6.16%	27.36%	14.25%	72.92%
P/E	9.03x	5.31x	-11x	-1.24x	-0.61x
PBR	0.64x	0.38x	0.5x	0.61x	5.82x
PEG	-	0.5x	0x	-0x	-0x
Capitalization / Revenue	0.25x	0.15x	0.13x	0.08x	0.06x
EV / Revenue	0.36x	0.31x	0.33x	0.31x	0.48x
EV / EBITDA	5.47x	4.93x	28.6x	-21.5x	-9.2x
EV / EBIT	14.3x	11.5x	-10x	-4.94x	-4.49x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	463	517	-273	-1,857	-3,101
Distribution rate	-	-	-	-	-
Net sales ¹	307,897	333,660	403,492	488,847	543,196
EBITDA ¹	20,127	20,947	4,602	-7,000	-28,245
EBIT ¹	7,693	8,946	-13,116	-30,397	-57,819
Net income ¹	8,155	9,123	-4,799	-32,531	-50,438
Net Debt ¹	32,724	52,492	78,464	110,770	229,463
Reference price ²	4,180.00	2,745.00	3,015.00	2,310.00	1,887.00
Nbr of stocks (in thousands)	18,500	18,500	17,600	17,100	16,100
Announcement Date	3/22/23 A	3/22/23 A	3/15/24 A	3/21/25 A	3/20/26 A

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DAP CORPORATION	-	-	-	-	19.63M
MEDIATEK INC.	55.06x	8.83x	44.46x	1.48%	190B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	54.92x	9.24x	16.41x	-.--%	103B
ELITE MATERIAL CO., LTD.	49.07x	10.47x	36.44x	1.12%	63.92B
UNIMICRON TECHNOLOGY CORP.	53.68x	9.44x	34x	0.89%	55.89B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	53.75x	-	-	0.19%	54.52B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7777.78x	73.52x	2333.75x	-	41.66B
SHENNAN CIRCUITS CO., LTD.	47.27x	7.89x	32.01x	0.93%	36.3B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	27.01x	7.43x	20.81x	1.26%	36.21B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	36.32x	8.36x	27.94x	0.54%	34.7B
Average	906.09x	16.90x	318.23x	0.8%	61.61B
Weighted average by Cap.	573.27x	13.77x	203.86x	0.89%