|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,170,000.00 KRW | +30.00% |
|
+17.00% | +49.81% |
| 07-29 | SK Inc., Doosan Corp. Near Deal on Controlling Stake Sale of 70.6% in SK Siltron | MT |
| 07-27 | Doosan's Q2 Net Attributable Income Jumps 352%, Sales Up 5% | MT |
Company Valuation: Doosan Corporation
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 | 17,797,661 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 41.22% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 22,507 | 22,093 | 21,062 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 33.16% | -1.84% | -4.67% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 46.4x | 31.3x | 22.2x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 12.6x | 9.42x | 7.46x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.6x | 0.5x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.82x | 0.72x | 0.65x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.04x | 0.9x | 0.77x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 8.45x | 6.76x | 5.47x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 12.8x | 9.17x | 6.89x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 43.2x | 25.8x | 18.2x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 2.32% | 3.88% | 5.48% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,273 | 4,551 | 4,911 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.37% | 0.39% | 0.42% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 25,202 | 37,405 | 52,728 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 17% | 12.2% | 9.31% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,744 | 24,571 | 27,478 |
| EBITDA 1 | 1,571 | 1,751 | 2,141 | 1,771 | 1,871 | 2,665 | 3,269 | 3,850 |
| EBIT 1 | 958.8 | 1,126 | 1,435 | 1,003 | 1,063 | 1,761 | 2,409 | 3,056 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 421.6 | 597.8 | 828.8 |
| Net Debt 1 | 5,297 | 4,649 | 3,374 | 4,571 | 4,300 | 4,710 | 4,296 | 3,264 |
| Reference price 3 | 118,000.00 | 83,100.00 | 93,900.00 | 255,000.00 | 781,000.00 | 1,170,000.00 | 1,170,000.00 | 1,170,000.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.43x | 1.04x | 8.45x | 0.37% | 12.38B | |
| 24.85x | - | - | -.--% | 1,103B | |
| 25.52x | 2.09x | 13.35x | 1.12% | 148B | |
| 23.72x | 3.92x | 13.5x | 1.81% | 90.91B | |
| 25.14x | 5.4x | 18.48x | 2.23% | 82.56B | |
| 30.25x | 2.17x | 16.16x | 0.8% | 79.38B | |
| 36x | 4.32x | 20.22x | 2.46% | 77.03B | |
| 23.39x | 1.83x | 13.06x | 1.12% | 75.94B | |
| 46.2x | 2.86x | 14.79x | 2.69% | 26.53B | |
| Average | 31.28x | 2.95x | 14.75x | 1.4% | 188.43B | |
| Weighted average by Cap. | 26.04x | 3.11x | 15.28x | 0.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A000150 Stock
- Valuation Doosan Corporation
Select your edition
All financial news and data tailored to specific country editions
