Valuation Doosan Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 06/07/2026			5-day change	1st Jan Change
1,410,000.00 ^KRW	-1.61%		+41.00%	+80.54%

06-23	Doosan Investment Co., Ltd. announced that it expects to receive KRW 13 billion in funding from Doosan Corporation	CI
06-19	LG CNS, Doosan Sign Deal for AI, Robotics, Data Center Business Collabs	MT

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	21,163,465	-	-
Change	-	-31.55%	12.25%	161.72%	223.25%	67.93%	-	-
Enterprise Value (EV) ¹	7,235	5,977	4,864	8,470	16,903	26,010	25,616	24,647
Change	-	-17.4%	-18.62%	74.13%	99.57%	53.88%	-1.51%	-3.78%
P/E	9.92x	-2.12x	-4.3x	-20.1x	186x	57.1x	35.1x	23.2x
PBR	0.74x	0.63x	0.98x	2.66x	8.53x	15.4x	11.1x	8.91x
PEG	-	0x	0.1x	0.5x	-1x	0x	0.6x	0.4x
Capitalization / Revenue	0.14x	0.08x	0.08x	0.22x	0.64x	0.98x	0.87x	0.77x
EV / Revenue	0.53x	0.35x	0.25x	0.47x	0.85x	1.21x	1.06x	0.9x
EV / EBITDA	4.6x	3.41x	2.27x	4.78x	9.03x	9.65x	7.69x	6.06x
EV / EBIT	7.55x	5.31x	3.39x	8.45x	15.9x	14.5x	10.8x	7.91x
EV / FCF	21.1x	-35.8x	3.67x	-21x	41x	128x	38.2x	22.3x
FCF Yield	4.74%	-2.79%	27.2%	-4.75%	2.44%	0.78%	2.62%	4.48%
Dividend per Share ³	2,050	2,000	2,000	2,000	4,000	4,452	4,786	6,010
Rate of return	1.74%	2.41%	2.13%	0.78%	0.51%	0.32%	0.34%	0.43%
EPS ³	11,890	-39,123	-21,823	-12,715	4,194	24,709	40,121	60,822
Distribution rate	17.2%	-5.11%	-9.16%	-15.7%	95.4%	18%	11.9%	9.88%
Net sales ¹	13,728	16,996	19,130	18,132	19,784	21,578	24,196	27,424
EBITDA ¹	1,571	1,751	2,141	1,771	1,871	2,697	3,330	4,066
EBIT ¹	958.8	1,126	1,435	1,003	1,063	1,799	2,379	3,117
Net income ¹	656.7	-696.4	-388.3	-226.2	75.78	386	571.7	720.7
Net Debt ¹	5,297	4,649	3,374	4,571	4,300	4,846	4,453	3,483
Reference price ³	118,000.00	83,100.00	93,900.00	255,000.00	781,000.00	1,410,000.00	1,410,000.00	1,410,000.00
Nbr of stocks (in thousands)	17,800	17,800	17,800	17,800	17,840	17,840	-	-
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.($)
DOOSAN CORPORATION	58x	1.22x	9.77x	0.31%	14.06B
BERKSHIRE HATHAWAY INC.	24.68x	-	-	-.--%	1,095B
HITACHI, LTD.	22.49x	1.83x	11.3x	1.26%	128B
3M COMPANY	21.03x	3.68x	12.62x	2.02%	83.68B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.46x	2.15x	15.97x	0.79%	79.01B
ILLINOIS TOOL WORKS INC.	24.06x	5.22x	17.78x	2.4%	78.47B
MITSUBISHI ELECTRIC CORPORATION	24.27x	1.87x	13.62x	1.12%	75.44B
HONEYWELL INTERNATIONAL INC.	30.23x	4.05x	17.7x	3.32%	72.83B
DSM-FIRMENICH	38.81x	2.64x	13.63x	2.97%	24.07B
Average	30.45x	2.83x	14.05x	1.58%	183.45B
Weighted average by Cap.	25.29x	2.95x	14.29x	0.6%