|
End-of-day quote
Korea S.E.
08/10/2026
|
5-day change | 1st Jan Change | ||
| 222,000.00 KRW | -6.53% |
|
-3.48% | +10.17% |
| 08-12 | Nomura Adjusts NC's Price Target to KRW340,000 From KRW310,000, Keeps at Buy | MT |
| 08-11 | Chip Stock Gains Push South Korean Shares Higher; NC Corporation Adds 5% | MT |
Company Valuation: NC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,200,409 | 9,097,733 | 4,883,939 | 3,620,623 | 3,907,630 | 4,322,889 | - | - |
| Change | - | -31.08% | -46.32% | -25.87% | 7.93% | 10.63% | - | - |
| Enterprise Value (EV) 1 | 11,912 | 7,290 | 3,408 | 2,561 | 3,270 | 2,980 | 2,708 | 2,287 |
| Change | - | -38.8% | -53.25% | -24.85% | 27.65% | -8.87% | -9.13% | -15.53% |
| P/E | 33.3x | 20.9x | 23x | 38.7x | 11.3x | 9.84x | 9.73x | 9.04x |
| PBR | 4.2x | 2.85x | 1.5x | 1.22x | 1.16x | 1.19x | 1.08x | 0.97x |
| PEG | - | 1.9x | -0.4x | -0.7x | 0x | 0.4x | 8.78x | 1.18x |
| Capitalization / Revenue | 5.74x | 3.54x | 2.74x | 2.29x | 2.59x | 1.55x | 1.4x | 1.31x |
| EV / Revenue | 5.18x | 2.83x | 1.91x | 1.62x | 2.17x | 1.07x | 0.88x | 0.69x |
| EV / EBITDA | 25.4x | 11x | 13.7x | -66,701x | 29.3x | 4.8x | 4.13x | 3.15x |
| EV / EBIT | 31.7x | 13x | 24.8x | -23.5x | 203x | 5.96x | 4.95x | 3.81x |
| EV / FCF | 114x | 15x | 151x | 112x | 55.9x | 7.32x | 6.12x | 4.31x |
| FCF Yield | 0.88% | 6.67% | 0.66% | 0.89% | 1.79% | 13.7% | 16.3% | 23.2% |
| Dividend per Share 3 | 5,860 | 5,860 | 3,130 | 1,460 | 1,150 | 2,965 | 4,067 | 5,120 |
| Rate of return | 0.91% | 1.31% | 1.3% | 0.8% | 0.57% | 1.34% | 1.83% | 2.31% |
| EPS 3 | 19,318 | 21,456 | 10,446 | 4,728 | 17,876 | 22,566 | 22,816 | 24,569 |
| Distribution rate | 30.3% | 27.3% | 30% | 30.9% | 6.43% | 13.1% | 17.8% | 20.8% |
| Net sales 1 | 2,300 | 2,572 | 1,780 | 1,578 | 1,507 | 2,780 | 3,083 | 3,305 |
| EBITDA 1 | 468.9 | 664.9 | 249.2 | -0.0384 | 111.7 | 620.8 | 655.1 | 725.3 |
| EBIT 1 | 375.2 | 559 | 137.3 | -109.2 | 16.08 | 500.2 | 547 | 599.8 |
| Net income 1 | 396.9 | 452.3 | 212.1 | 94.22 | 346.7 | 461.1 | 474.2 | 516.5 |
| Net Debt 1 | -1,289 | -1,807 | -1,476 | -1,059 | -638.1 | -1,343 | -1,615 | -2,036 |
| Reference price 3 | 643,000.00 | 448,000.00 | 240,500.00 | 183,100.00 | 201,500.00 | 222,000.00 | 222,000.00 | 222,000.00 |
| Nbr of stocks (in thousands) | 20,529 | 20,307 | 20,307 | 19,774 | 19,393 | 19,472 | - | - |
| Announcement Date | 2/15/22 A | 2/8/23 A | 2/7/24 A | 2/11/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.84x | 1.07x | 4.8x | 1.34% | 3.22B | |
| 16.88x | 8.21x | 17.54x | 0.25% | 4,241B | |
| 23.22x | 7.31x | 12.86x | 0.29% | 1,836B | |
| 29.4x | 13.78x | 21.77x | 0.62% | 503B | |
| 14.2x | 3.79x | 8.76x | 1.43% | 472B | |
| 19.97x | 5.91x | 17.76x | -.--% | 298B | |
| 20.13x | 1.47x | 10x | 1.03% | 263B | |
| 102.36x | 13.49x | 72.44x | -.--% | 212B | |
| 22.08x | 2.52x | 12.8x | -.--% | 143B | |
| 2.79x | 75.64x | 2.06x | 0.15% | 103B | |
| Average | 26.09x | 13.32x | 18.08x | 0.51% | 807.44B | |
| Weighted average by Cap. | 21.32x | 8.69x | 17.14x | 0.36% |
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
- A036570 Stock
- Valuation NC Corporation
Select your edition
All financial news and data tailored to specific country editions
