Valuation KT&G Corporation

Stocks

End-of-day quote Korea S.E. 28/10/2026			5-day change	1st Jan Change
188,100.00 ^KRW	+0.75%		-3.04%	+32.37%

10-07	KT&G Begins Full-Scale Operations At New Plant In Indonesia And Completes Five-Country Global Production System	CI
10-07	KT&G Starts Operations at Second Tobacco Plant in Indonesia	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,802,314	10,639,613	9,803,182	11,551,382	14,748,224	19,526,747	-	-
Change	-	8.54%	-7.86%	17.83%	27.67%	32.4%	-	-
Enterprise Value (EV) ¹	9,004	9,411	9,377	10,788	15,648	19,883	19,449	18,955
Change	-	4.52%	-0.36%	15.06%	45.05%	27.06%	-2.18%	-2.54%
P/E	9.99x	10.8x	11.1x	9.47x	13.9x	14.8x	13.5x	12.7x
PBR	1.03x	1.14x	1.07x	1.25x	1.59x	1.99x	1.85x	1.73x
PEG	-	1.48x	-1.46x	0.2x	-1.44x	0.6x	1.44x	1.87x
Capitalization / Revenue	1.87x	1.82x	1.67x	1.95x	2.24x	2.78x	2.64x	2.52x
EV / Revenue	1.72x	1.61x	1.6x	1.83x	2.38x	2.83x	2.63x	2.45x
EV / EBITDA	5.79x	6.3x	6.66x	7.5x	9.56x	10.7x	9.81x	9.18x
EV / EBIT	6.73x	7.42x	8.03x	9.11x	11.6x	12.8x	11.6x	10.8x
EV / FCF	7.88x	14.6x	11.8x	197x	-276x	17.6x	15.2x	14.5x
FCF Yield	12.7%	6.87%	8.46%	0.51%	-0.36%	5.69%	6.58%	6.91%
Dividend per Share ³	4,800	5,000	5,200	5,400	6,000	7,283	8,085	8,512
Rate of return	6.08%	5.46%	5.98%	5.04%	4.22%	3.87%	4.3%	4.53%
EPS ³	7,910	8,489	7,843	11,314	10,220	12,704	13,896	14,839
Distribution rate	60.7%	58.9%	66.3%	47.7%	58.7%	57.3%	58.2%	57.4%
Net sales ¹	5,228	5,856	5,872	5,910	6,580	7,021	7,396	7,737
EBITDA ¹	1,556	1,493	1,408	1,439	1,636	1,867	1,982	2,064
EBIT ¹	1,338	1,268	1,168	1,185	1,350	1,549	1,670	1,762
Net income ¹	978.7	1,005	902.7	1,144	1,082	1,328	1,406	1,494
Net Debt ¹	-798.6	-1,229	-426.6	-763.1	899.8	356.2	-77.81	-571.5
Reference price ³	79,000.00	91,500.00	86,900.00	107,100.00	142,100.00	188,100.00	188,100.00	188,100.00
Nbr of stocks (in thousands)	124,080	116,280	112,810	107,856	103,788	103,810	-	-
Announcement Date	2/10/22 A	2/9/23 A	2/7/24 A	2/6/25 A	2/5/26 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.($)
KT&G CORPORATION	14.7x	2.81x	10.57x	3.9%	14.61B
PHILIP MORRIS INTERNATIONAL, INC.	27.15x	8.2x	18.28x	3%	316B
BRITISH AMERICAN TOBACCO P.L.C.	13.65x	4.86x	10.46x	5.57%	129B
ALTRIA GROUP, INC.	13.29x	6.99x	11x	5.89%	123B
JAPAN TOBACCO INC.	20.31x	3.62x	11.52x	3.65%	84.38B
ITC LIMITED	18.19x	4.09x	13.42x	4.96%	34.3B
IMPERIAL BRANDS PLC	10.63x	3.03x	6.96x	5.84%	28.88B
PT HANJAYA MANDALA SAMPOERNA TBK	9.49x	0.62x	6.13x	9.66%	4.33B
Average	15.93x	4.28x	11.04x	5.31%	91.8B
Weighted average by Cap.	20.25x	6.34x	14.01x	4.27%