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.($)
- - - - 111M
19.65x2.64x10.46x2.65% 48B
38.31x6.5x19.75x0.63% 39.22B
33.39x5.1x17.1x0.71% 37.11B
35.04x3.45x18.39x1.11% 35.38B
12.39x1.47x6.88x2.48% 30.76B
19.06x2.16x8.66x1.11% 22.98B
70.52x4.36x67.62x0.33% 21.9B
17.79x4.79x9.42x4.21% 18.64B
13.65x4.47x8.93x3.01% 16.82B
Average 28.87x 3.89x 18.58x 1.8% 27.09B
Weighted average by Cap. 28.99x 3.87x 17.65x 1.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Seosan Corporation

Historical PBR trend

Valuation ratios - PBR - Seosan Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Seosan Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Seosan Corporation

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