Company Valuation: LG Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,913,132 12,307,635 13,343,001 11,063,786 12,401,439 17,442,758 - -
Change - -4.69% 8.41% -17.08% 12.09% 40.65% - -
Enterprise Value (EV) 1 10,794 10,183 11,218 8,946 9,463 14,257 13,271 11,442
Change - -5.65% 10.16% -20.25% 5.78% 50.66% -6.92% -13.78%
P/E 5.22x 6.29x 10.7x 19.4x 16.9x 13.4x 11.9x 10.7x
PBR 0.61x 0.48x 0.51x 0.4x 0.43x 0.6x 0.57x 0.55x
PEG - -0.3x -0.3x -0.4x 0.6x 0.2x 1x 0.9x
Capitalization / Revenue 1.88x 1.71x 1.79x 1.54x 1.71x 2.1x 1.89x 1.75x
EV / Revenue 1.57x 1.42x 1.51x 1.24x 1.3x 1.72x 1.44x 1.15x
EV / EBITDA 4.1x 4.8x 6.31x 7.71x 8.28x 7.65x 5.82x 4.42x
EV / EBIT 4.39x 5.25x 7.06x 9.11x 10.4x 8.57x 6.25x 4.65x
EV / FCF 15.7x 21.2x 14.5x 7.1x 11x 12.5x 6.84x 5.62x
FCF Yield 6.36% 4.72% 6.88% 14.1% 9.13% 7.98% 14.6% 17.8%
Dividend per Share 3 2,800 - 3,100 3,000 3,100 3,404 3,369 3,408
Rate of return 3.46% - 3.61% 4.17% 3.84% 2.99% 2.95% 2.99%
EPS 3 15,504 12,422 8,032 3,712 4,780 8,489 9,542 10,659
Distribution rate 18.1% - 38.6% 80.8% 64.9% 40.1% 35.3% 32%
Net sales 1 6,859 7,186 7,445 7,190 7,253 8,287 9,214 9,953
EBITDA 1 2,636 2,120 1,777 1,161 1,143 1,864 2,281 2,590
EBIT 1 2,460 1,941 1,589 981.5 912.2 1,664 2,122 2,462
Net income 1 2,565 1,980 1,414 588.7 737.2 1,301 1,584 1,711
Net Debt 1 -2,119 -2,124 -2,125 -2,118 -2,938 -3,186 -4,172 -6,000
Reference price 3 80,900.00 78,100.00 85,900.00 72,000.00 80,700.00 114,000.00 114,000.00 114,000.00
Nbr of stocks (in thousands) 160,262 158,298 156,215 154,203 154,203 154,203 - -
Announcement Date 2/10/22 A 2/9/23 A 1/18/24 A 2/6/25 A 2/5/26 A - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.15x3.63x12.69x3% 212B
-132.16x18.37x101.7x-.--% 118B
13.08x1.46x7.67x3.67% 108B
13.48x2.45x9.24x6.1% 78.59B
19.72x5.2x12.78x2.88% 58.2B
22.67x1.87x11.67x1.29% 44.4B
13.12x1.89x8x5.94% 42.26B
20.9x1.59x10.12x0.89% 40.58B
17.14x2.21x10.28x5.04% 35.52B
Average 1.12x 4.30x 20.46x 3.2% 82.02B
Weighted average by Cap. -5.84x 5.29x 25.29x 2.98%

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