Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 15/06/2026			5-day change	1st Jan Change
75,900.00 ^KRW	+12.11%		+18.78%	+77.13%

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	3,495,610	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	77.13%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	3,173	3,105	2,982
Change	-	-12.45%	38.17%	-19.45%	32.2%	75.92%	-2.13%	-3.98%
P/E Ratio	14.9x	6.83x	4.9x	3.77x	6.35x	9.13x	8.3x	7.08x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	1.25x	1.14x	1.04x
PEG	-	0.1x	0x	0.39x	-0.4x	0.4x	0.83x	0.4x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.61x	0.57x	0.54x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.55x	0.51x	0.46x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	4.97x	4.47x	3.66x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	6.86x	6.2x	4.91x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	10.7x	8.28x	7.31x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	9.38%	12.1%	13.7%
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%	4.4%	4.76%	4.99%
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	462.9	500.6	607
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	75,900.00	75,900.00	75,900.00
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	9.13x	0.55x	4.97x	4.4%	2.31B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	28.71x	1.87x	15.4x	1.09%	56.15B
WEICHAI POWER CO., LTD.	19.93x	0.81x	6.01x	2.92%	38.63B
HYUNDAI MOBIS CO.,LTD	13.44x	0.84x	11.05x	1.09%	37.73B
DENSO CORPORATION	11.41x	0.63x	5.23x	3.77%	32.05B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.16x	2.43x	8.55x	4.45%	19.75B
MAGNA INTERNATIONAL INC.	11.04x	0.51x	5.05x	2.95%	18.27B
CONTINENTAL AG	12.25x	1.07x	6.18x	4.21%	17.07B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.54x	1.34x	14.78x	0.57%	16.55B
NINGBO TUOPU GROUP CO.,LTD.	33.47x	3.1x	18.49x	0.91%	15.84B
Average	19.11x	1.32x	9.57x	2.64%	25.44B
Weighted average by Cap.	20.11x	1.32x	10.21x	2.3%