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 14,730,763 - -
Change - -4.69% 8.41% -17.08% 12.09% 18.78% - -
Enterprise Value (EV) 1 10,794 10,183 11,218 8,946 9,463 11,545 10,559 8,730
Change - -5.65% 10.16% -20.25% 5.78% 22% -8.54% -17.32%
P/E 5.22x 6.29x 10.7x 19.4x 16.9x 11.3x 10.1x 9.03x
PBR 0.61x 0.48x 0.51x 0.4x 0.43x 0.5x 0.48x 0.46x
PEG - -0.3x -0.3x -0.4x 0.6x 0.1x 0.9x 0.7x
Capitalization / Revenue 1.88x 1.71x 1.79x 1.54x 1.71x 1.78x 1.6x 1.48x
EV / Revenue 1.57x 1.42x 1.51x 1.24x 1.3x 1.39x 1.15x 0.88x
EV / EBITDA 4.1x 4.8x 6.31x 7.71x 8.28x 6.11x 4.69x 3.43x
EV / EBIT 4.39x 5.25x 7.06x 9.11x 10.4x 6.87x 5.03x 3.59x
EV / FCF 15.7x 21.2x 14.5x 7.1x 11x 10.1x 5.69x 4.63x
FCF Yield 6.36% 4.72% 6.88% 14.1% 9.13% 9.86% 17.6% 21.6%
Dividend per Share 3 2,800 - 3,100 3,000 3,100 3,432 3,396 3,447
Rate of return 3.46% - 3.61% 4.17% 3.84% 3.57% 3.53% 3.58%
EPS 3 15,504 12,422 8,032 3,712 4,780 8,489 9,483 10,655
Distribution rate 18.1% - 38.6% 80.8% 64.9% 40.4% 35.8% 32.4%
Net sales 1 6,859 7,186 7,445 7,190 7,253 8,293 9,204 9,945
EBITDA 1 2,636 2,120 1,777 1,161 1,143 1,891 2,250 2,547
EBIT 1 2,460 1,941 1,589 981.5 912.2 1,681 2,101 2,433
Net income 1 2,565 1,980 1,414 588.7 737.2 1,301 1,530 1,644
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 96,200.00 96,200.00 96,200.00
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.33x1.39x6.11x3.57% 11.04B
25.79x4.14x14.42x2.62% 244B
21.93x4.63x11.36x0.76% 189B
17.63x2x10.31x2.68% 153B
-121.61x16.7x91.84x-.--% 108B
-484.24x34.35x141.12x-.--% 99.95B
16.32x2.94x11.35x4.93% 95.36B
23.17x6x14.73x2.43% 69.73B
15.55x2.26x9.62x4.96% 50.55B
20.45x1.56x9.85x0.9% 40.87B
Average -45.37x 7.60x 32.07x 2.29% 106.02B
Weighted average by Cap. -41.02x 7.84x 32.36x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LG Corp.

Historical PBR trend

Valuation ratios - PBR - LG Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LG Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LG Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - LG Corp.