|
End-of-day quote
Korea S.E.
21/08/2026
|
5-day change | 1st Jan Change | ||
| 2,775.00 KRW | -1.25% |
|
+1.09% | -1.77% |
| 07-06 | TS Corporation announces an Equity Buyback for KRW 20,000 million worth of its shares. | CI |
| 07-06 | TS Corporation authorizes a Buyback Plan. | CI |
Company Valuation: TS Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 192,990 | 270,884 | 228,278 | 285,235 | 236,213 | 243,633 |
| Change | - | 40.36% | -15.73% | 24.95% | -17.19% | 3.14% |
| Enterprise Value (EV) 1 | 418,359 | 526,564 | 442,095 | 466,060 | 394,888 | 321,757 |
| Change | - | 25.86% | -16.04% | 5.42% | -15.27% | -18.52% |
| P/E | 8.77x | 13.7x | 9.23x | 8.98x | 12.1x | -3.99x |
| PBR | 0.4x | 0.53x | 0.43x | 0.52x | 0.42x | 0.51x |
| PEG | - | -0.9x | 0.4x | 0.3x | -0.3x | 0x |
| Capitalization / Revenue | 0.16x | 0.21x | 0.17x | 0.21x | 0.17x | 0.18x |
| EV / Revenue | 0.34x | 0.42x | 0.32x | 0.35x | 0.29x | 0.24x |
| EV / EBITDA | 6.78x | 9.33x | 8.6x | 7.76x | 7.83x | 4.73x |
| EV / EBIT | 9.09x | 12.5x | 11.6x | 9.87x | 10.7x | 5.69x |
| EV / FCF | 7.99x | -14.5x | 14.4x | 93.8x | 8.47x | 2.6x |
| FCF Yield | 12.5% | -6.89% | 6.92% | 1.07% | 11.8% | 38.5% |
| Dividend per Share 2 | 90 | 110 | 120 | 115 | 120 | 120 |
| Rate of return | 3.92% | 3.64% | 4.72% | 3.62% | 4.49% | 4.25% |
| EPS 2 | 261.6 | 220 | 275.7 | 354 | 220.9 | -708 |
| Distribution rate | 34.4% | 50% | 43.5% | 32.5% | 54.3% | -16.9% |
| Net sales 1 | 1,214,452 | 1,261,349 | 1,378,076 | 1,332,350 | 1,373,829 | 1,356,276 |
| EBITDA 1 | 61,662 | 56,419 | 51,416 | 60,095 | 50,430 | 68,006 |
| EBIT 1 | 46,016 | 42,052 | 38,051 | 47,217 | 36,997 | 56,556 |
| Net income 1 | 22,611 | 20,173 | 25,543 | 32,573 | 20,491 | -60,396 |
| Net Debt 1 | 225,368 | 255,680 | 213,817 | 180,825 | 158,676 | 78,124 |
| Reference price 2 | 2,295.00 | 3,020.00 | 2,545.00 | 3,180.00 | 2,670.00 | 2,825.00 |
| Nbr of stocks (in thousands) | 84,092 | 89,697 | 89,697 | 89,697 | 88,469 | 86,242 |
| Announcement Date | 3/9/21 A | 3/15/22 A | 3/16/23 A | 3/14/24 A | 3/13/25 A | 3/19/26 A |
1KRW in Million2KRW
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 174M | |
| 20.63x | 2.84x | 14.18x | 3.95% | 256B | |
| 20.44x | 2.55x | 15.21x | 3.21% | 81.86B | |
| 17.59x | 1.82x | 10.29x | 3.56% | 49.72B | |
| 15.13x | 0.56x | 10.09x | 2.55% | 39.38B | |
| 22.8x | 3.43x | 13.91x | 3.07% | 37.84B | |
| 37x | 3.18x | 18.47x | 0.98% | 32.16B | |
| -108.86x | 1.92x | 9.55x | 6.26% | 30.32B | |
| 67.48x | 10.36x | 42.96x | 1.13% | 29.36B | |
| Average | 11.52x | 3.33x | 16.83x | 3.09% | 61.83B | |
| Weighted average by Cap. | 16.45x | 2.95x | 15.19x | 3.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A001790 Stock
- Valuation TS Corporation
Select your edition
All financial news and data tailored to specific country editions
