Valuation Doosan Corporation Korea S.E.

Stocks

End-of-day quote Korea S.E. 18/09/2026			5-day change	1st Jan Change
471,000.00 ^KRW	+6.08%		+5.13%	+0.21%

09-17	Doosan Board Approved KRW968 Billion Production Expansion Plan	MT
08-28	CLOBOT Co., Ltd completed the acquisition of Doosan Logistics Solutions Co.,Ltd. from Doosan Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,938,758	1,327,149	1,489,665	3,898,767	12,602,701	21,700,960	-	-
Change	-	-31.55%	12.25%	161.72%	223.25%	72.19%	-	-
Enterprise Value (EV) ¹	7,235	5,977	4,864	8,470	16,903	26,148	25,557	24,390
Change	-	-17.4%	-18.62%	74.13%	99.57%	54.7%	-2.26%	-4.57%
P/E	9.92x	-2.12x	-4.3x	-20.1x	186x	31.7x	37.8x	32.4x
PBR	0.74x	0.63x	0.98x	2.66x	8.53x	9.59x	9.82x	7.47x
PEG	-	0x	0.1x	0.5x	-1x	0x	-2.3x	1.9x
Capitalization / Revenue	0.14x	0.08x	0.08x	0.22x	0.64x	1x	0.87x	0.77x
EV / Revenue	0.53x	0.35x	0.25x	0.47x	0.85x	1.2x	1.02x	0.86x
EV / EBITDA	4.6x	3.41x	2.27x	4.78x	9.03x	9.9x	8.01x	6.3x
EV / EBIT	7.55x	5.31x	3.39x	8.45x	15.9x	14.5x	10.5x	7.61x
EV / FCF	21.1x	-35.8x	3.67x	-21x	41x	27.2x	29.8x	21.1x
FCF Yield	4.74%	-2.79%	27.2%	-4.75%	2.44%	3.67%	3.35%	4.74%
Dividend per Share ³	2,050	2,000	2,000	2,000	4,000	4,364	4,764	4,911
Rate of return	1.74%	2.41%	2.13%	0.78%	0.51%	0.3%	0.33%	0.34%
EPS ³	11,890	-39,123	-21,823	-12,715	4,194	45,653	38,286	44,655
Distribution rate	17.2%	-5.11%	-9.16%	-15.7%	95.4%	9.56%	12.4%	11%
Net sales ¹	13,728	16,996	19,130	18,132	19,784	21,751	24,945	28,196
EBITDA ¹	1,571	1,751	2,141	1,771	1,871	2,642	3,190	3,871
EBIT ¹	958.8	1,126	1,435	1,003	1,063	1,797	2,444	3,205
Net income ¹	656.7	-696.4	-388.3	-226.2	75.78	576.4	639.8	877.8
Net Debt ¹	5,297	4,649	3,374	4,571	4,300	4,447	3,856	2,689
Reference price ³	118,000.00	83,100.00	93,900.00	255,000.00	781,000.00	1,447,000.00	1,447,000.00	1,447,000.00
Nbr of stocks (in thousands)	17,800	17,800	17,800	17,800	17,840	17,882	-	-
Announcement Date	2/11/22 A	3/7/23 A	1/31/24 A	1/24/25 A	2/10/26 A	-	-	-

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.($)
BERKSHIRE HATHAWAY INC.	20.68x	-	-	-.--%	1,091B
HITACHI, LTD.	25.49x	2.05x	12.63x	1.08%	158B
3M COMPANY	22.19x	3.72x	12.78x	1.92%	85.55B
MITSUBISHI HEAVY INDUSTRIES, LTD.	29.68x	2.17x	16.28x	0.77%	83.05B
ILLINOIS TOOL WORKS INC.	23.53x	5.05x	17.23x	2.4%	76.73B
MITSUBISHI ELECTRIC CORPORATION	19.42x	1.56x	11.04x	1.27%	66.84B
HONEYWELL INTERNATIONAL INC.	29.88x	3.78x	17.21x	3.05%	65.44B
DSM-FIRMENICH	46.11x	2.83x	14.56x	2.74%	26.11B
Average	27.12x	3.02x	14.53x	1.65%	206.53B
Weighted average by Cap.	22.52x	2.91x	14.26x	0.57%