Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
52,900.00 ^KRW	+5.59%		-2.58%	+23.45%

03-17	Twinny Co., Ltd. announced that it has received KRW 20.4 billion in funding from Ato Investment, Gravity Private Equity Inc., Seojin Automotive Co.,Ltd., KT Investment Inc., SL Corporation	CI
02-19	SL Corporation announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,436,930	1,056,973	1,644,180	1,388,572	1,973,477	2,436,334	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	23.45%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	2,114	2,046	1,923
Change	-	-12.45%	38.17%	-19.45%	32.2%	17.19%	-3.2%	-6.04%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	6.36x	5.79x	4.94x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	0.87x	0.79x	0.72x
PEG	-	0.1x	0x	0.39x	-0.4x	0.3x	0.58x	0.3x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.43x	0.4x	0.37x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.37x	0.34x	0.29x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	3.31x	2.95x	2.36x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	4.59x	4.11x	3.11x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	7.1x	5.46x	4.71x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	14.1%	18.3%	21.2%
Dividend per Share ³	500	600	900	1,200	2,770	3,343	3,611	3,785
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	6.32%	6.83%	7.16%
EPS ³	2,094	3,360	7,285	7,998	6,749	8,312	9,142	10,716
Distribution rate	23.9%	17.9%	12.4%	15%	41%	40.2%	39.5%	35.3%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,725	6,094	6,521
EBITDA ¹	235.2	336.9	539.4	558.9	570	638.4	694.2	815.1
EBIT ¹	110.5	197.9	386.2	395.2	407.1	460.9	498	618.8
Net income ¹	96.45	154.7	335.5	368.4	320.8	386.7	425.4	497.5
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-322.4	-390.1	-513.6
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	52,900.00	52,900.00	52,900.00
Nbr of stocks (in thousands)	46,055	46,055	46,055	46,055	46,055	46,055	-	-
Announcement Date	2/18/22 A	2/17/23 A	2/16/24 A	3/18/25 A	2/19/26 A	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SL CORPORATION	6.36x	0.37x	3.31x	6.32%	1.7B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.5x	1.32x	10.14x	1.88%	42.76B
DENSO CORPORATION	13.13x	0.6x	5.33x	3.73%	30.95B
WEICHAI POWER CO., LTD.	17.06x	0.74x	5.43x	3.41%	35.87B
HYUNDAI MOBIS CO.,LTD	10.11x	0.62x	7.9x	1.47%	29.53B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.38x	2.82x	9.87x	3.89%	22.3B
MAGNA INTERNATIONAL INC.	10.74x	0.56x	5.43x	2.89%	18.66B
CONTINENTAL AG	12.02x	1.05x	5.98x	4.18%	16.53B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.89x	1.15x	11.97x	0.56%	16.62B
BORGWARNER INC.	12.8x	1x	6.63x	1.05%	13.07B
Average	14.60x	1.02x	7.20x	2.94%	22.8B
Weighted average by Cap.	15.58x	1.07x	7.62x	2.65%