|
End-of-day quote
Korea S.E.
18/08/2026
|
5-day change | 1st Jan Change | ||
| 1,250,000.00 KRW | -2.04% |
|
+6.20% | +60.05% |
| 15/08 | SK group Chairman Chey appeals divorce settlement ruling | RE |
| 15/08 | SK group chairman Chey appeals divorce settlement ruling, Yonhap reports | RE |
Company Valuation: Doosan Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,938,758 | 1,327,149 | 1,489,665 | 3,898,767 | 12,602,701 | 18,845,419 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 49.53% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 23,555 | 23,135 | 22,056 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 39.35% | -1.78% | -4.66% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 49.6x | 31.5x | 27x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 13.5x | 9.43x | 7.25x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.5x | 1.6x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.87x | 0.76x | 0.68x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.08x | 0.93x | 0.8x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 8.84x | 7.01x | 5.67x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 13.4x | 9.51x | 7.14x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 45.2x | 27x | 19.1x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 2.21% | 3.71% | 5.24% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,273 | 4,551 | 4,911 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.34% | 0.36% | 0.39% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 25,202 | 39,710 | 46,371 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 17% | 11.5% | 10.6% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,744 | 24,786 | 27,709 |
| EBITDA 1 | 1,571 | 1,751 | 2,141 | 1,771 | 1,871 | 2,665 | 3,299 | 3,890 |
| EBIT 1 | 958.8 | 1,126 | 1,435 | 1,003 | 1,063 | 1,761 | 2,433 | 3,089 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 421.6 | 627.1 | 868.5 |
| Net Debt 1 | 5,297 | 4,649 | 3,374 | 4,571 | 4,300 | 4,710 | 4,289 | 3,210 |
| Reference price 3 | 118,000.00 | 83,100.00 | 93,900.00 | 255,000.00 | 781,000.00 | 1,250,000.00 | 1,250,000.00 | 1,250,000.00 |
| Nbr of stocks (in thousands) | 17,800 | 17,800 | 17,800 | 17,800 | 17,840 | 17,882 | - | - |
| Announcement Date | 11/2/22 | 7/3/23 | 31/1/24 | 24/1/25 | 10/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 49.6x | 1.08x | 8.84x | 0.34% | 13.34B | |
| 20.41x | - | - | -.--% | 1,076B | |
| 26.5x | 2.17x | 13.97x | 1.07% | 155B | |
| 24.5x | 4.02x | 13.81x | 1.76% | 93.31B | |
| 34.67x | 2.68x | 20.58x | 0.69% | 92.01B | |
| 24.86x | 5.32x | 18.15x | 2.28% | 81.07B | |
| 23.52x | 1.86x | 13.29x | 1.09% | 77.34B | |
| 33.73x | 4.06x | 18.78x | 2.63% | 72.17B | |
| 40.16x | 2.71x | 13.99x | 2.86% | 25.02B | |
| Average | 30.88x | 2.99x | 15.17x | 1.41% | 187.27B | |
| Weighted average by Cap. | 23.42x | 3.14x | 15.87x | 0.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A000150 Stock
- Valuation Doosan Corporation
Select your edition
All financial news and data tailored to specific country editions
