|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,203,000.00 KRW | -5.13% |
|
+20.30% | +54.03% |
| 07-08 | Thailand approves nearly $2 billion in new investments | RE |
| 06-23 | Doosan Investment Co., Ltd. announced that it expects to receive KRW 13 billion in funding from Doosan Corporation | CI |
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 | 18,077,994 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 43.45% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 22,924 | 22,531 | 21,561 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 35.62% | -1.71% | -4.3% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 52.8x | 30.4x | 21.6x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 12.8x | 9.59x | 7.41x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.84x | 0.74x | 0.66x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.06x | 0.93x | 0.79x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 8.5x | 6.77x | 5.3x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 12.9x | 9.41x | 7.01x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 113x | 33.6x | 19.5x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 0.89% | 2.98% | 5.12% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,388 | 5,072 | 5,723 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.36% | 0.42% | 0.48% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 22,790 | 39,539 | 55,660 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 19.3% | 12.8% | 10.3% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,613 | 24,317 | 27,336 |
| 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 | 1,780 | 2,395 | 3,076 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 387 | 561.4 | 722.9 |
| 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 | 1,203,000.00 | 1,203,000.00 | 1,203,000.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 55.64x | 1.1x | 8.84x | 0.35% | 12.58B | |
| 24.25x | - | - | -.--% | 1,070B | |
| 23.19x | 1.89x | 11.67x | 1.22% | 132B | |
| 30.69x | 2.17x | 16.1x | 0.79% | 78.94B | |
| 20.28x | 3.56x | 12.21x | 2.08% | 80.69B | |
| 23.39x | 5.09x | 17.33x | 2.47% | 76.27B | |
| 23.26x | 1.79x | 13.04x | 1.17% | 71.72B | |
| 30.69x | 3.89x | 17.34x | 3.49% | 69.82B | |
| 38.01x | 2.58x | 13.33x | 3.03% | 23.46B | |
| Average | 29.93x | 2.76x | 13.73x | 1.62% | 179.49B | |
| Weighted average by Cap. | 24.92x | 2.88x | 14.10x | 0.61% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
