Company Valuation: Seosan Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 47,100 51,800 38,000 32,080 24,700 28,500
Change - 9.98% -26.64% -15.58% -23% 15.38%
Enterprise Value (EV) 1 -1,748 -198.6 -22,182 -32,015 -41,364 -36,620
Change - 88.64% -11,069.69% -44.33% -29.2% 11.47%
P/E -7.3x 13.1x 32.2x 20.6x -51.5x -28.9x
PBR 0.75x 0.77x 0.55x 0.46x 0.35x 0.41x
PEG - -0x -0.5x 0.6x 0x -0x
Capitalization / Revenue 1.19x 0.92x 0.77x 0.78x 0.69x 0.63x
EV / Revenue -0.04x -0x -0.45x -0.78x -1.16x -0.81x
EV / EBITDA 0.36x -0.03x -8.07x -46.5x 116x 29x
EV / EBIT 0.21x -0.04x 45.2x 20.3x 16.6x 11x
EV / FCF -0.41x -0.15x -3.11x -28.1x -11x 12x
FCF Yield -247% -684% -32.1% -3.56% -9.08% 8.34%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -322.7 197 59 77.96 -24 -49.25
Distribution rate - - - - - -
Net sales 1 39,587 56,085 49,163 41,253 35,684 45,103
EBITDA 1 -4,875 7,880 2,750 689 -355.4 -1,263
EBIT 1 -8,391 4,456 -490.7 -1,577 -2,495 -3,331
Net income 1 -6,454 3,944 1,186 1,559 -476 -985
Net Debt 1 -48,848 -51,999 -60,182 -64,095 -66,064 -65,120
Reference price 2 2,355.00 2,590.00 1,900.00 1,604.00 1,235.00 1,425.00
Nbr of stocks (in thousands) 20,000 20,000 20,000 20,000 20,000 20,000
Announcement Date 3/19/21 A 3/23/22 A 3/17/23 A 3/15/24 A 3/17/25 A 3/16/26 A
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 59.14M
20.31x2.73x10.86x2.54% 50.14B
24.5x3.43x12.3x-.--% 15.16B
11.63x0.46x2.07x4.4% 13.93B
12.35x3.36x6.87x6.03% 12.69B
46.37x3.79x18.67x0.6% 9.85B
8.74x1.31x4.94x1.86% 8.45B
23.41x7.68x14.26x4.11% 7.84B
16.07x3.39x10.84x0.47% 6.29B
13.31x1.29x4.86x2.91% 5.8B
Average 19.63x 3.05x 9.52x 2.55% 13.02B
Weighted average by Cap. 19.98x 2.88x 9.84x 2.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. A079650 Stock
  4. Valuation Seosan Corporation