|
End-of-day quote
Korea S.E.
11/09/2026
|
5-day change | 1st Jan Change | ||
| 1,356,000.00 KRW | +2.57% |
|
+18.74% | +73.62% |
| 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 | 20,364,533 | - | - |
| Change | - | -31.55% | 12.25% | 161.72% | 223.25% | 61.59% | - | - |
| Enterprise Value (EV) 1 | 7,235 | 5,977 | 4,864 | 8,470 | 16,903 | 24,055 | 24,281 | 23,283 |
| Change | - | -17.4% | -18.62% | 74.13% | 99.57% | 42.31% | 0.94% | -4.11% |
| P/E | 9.92x | -2.12x | -4.3x | -20.1x | 186x | 49.5x | 33.1x | 29.2x |
| PBR | 0.74x | 0.63x | 0.98x | 2.66x | 8.53x | 12.8x | 10.2x | 7.87x |
| PEG | - | 0x | 0.1x | 0.5x | -1x | 0x | 0.7x | 2.2x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.08x | 0.22x | 0.64x | 0.93x | 0.82x | 0.73x |
| EV / Revenue | 0.53x | 0.35x | 0.25x | 0.47x | 0.85x | 1.1x | 0.97x | 0.83x |
| EV / EBITDA | 4.6x | 3.41x | 2.27x | 4.78x | 9.03x | 9.53x | 7.7x | 6.2x |
| EV / EBIT | 7.55x | 5.31x | 3.39x | 8.45x | 15.9x | 14.2x | 10x | 7.44x |
| EV / FCF | 21.1x | -35.8x | 3.67x | -21x | 41x | 25.1x | 28.3x | 20.2x |
| FCF Yield | 4.74% | -2.79% | 27.2% | -4.75% | 2.44% | 3.99% | 3.53% | 4.96% |
| Dividend per Share 3 | 2,050 | 2,000 | 2,000 | 2,000 | 4,000 | 4,364 | 4,764 | 4,911 |
| Rate of return | 1.74% | 2.41% | 2.13% | 0.78% | 0.51% | 0.32% | 0.35% | 0.36% |
| EPS 3 | 11,890 | -39,123 | -21,823 | -12,715 | 4,194 | 27,419 | 40,905 | 46,371 |
| Distribution rate | 17.2% | -5.11% | -9.16% | -15.7% | 95.4% | 15.9% | 11.6% | 10.6% |
| Net sales 1 | 13,728 | 16,996 | 19,130 | 18,132 | 19,784 | 21,906 | 24,949 | 28,026 |
| EBITDA 1 | 1,571 | 1,751 | 2,141 | 1,771 | 1,871 | 2,525 | 3,154 | 3,753 |
| EBIT 1 | 958.8 | 1,126 | 1,435 | 1,003 | 1,063 | 1,693 | 2,429 | 3,131 |
| Net income 1 | 656.7 | -696.4 | -388.3 | -226.2 | 75.78 | 561.2 | 673.1 | 893.5 |
| Net Debt 1 | 5,297 | 4,649 | 3,374 | 4,571 | 4,300 | 3,691 | 3,917 | 2,918 |
| Reference price 3 | 118,000.00 | 83,100.00 | 93,900.00 | 255,000.00 | 781,000.00 | 1,356,000.00 | 1,356,000.00 | 1,356,000.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 49.45x | 1.1x | 9.53x | 0.32% | 15.19B | |
| 20.74x | - | - | -.--% | 1,093B | |
| 24.11x | 1.97x | 12.17x | 1.15% | 152B | |
| 22.33x | 3.7x | 12.69x | 1.93% | 85.08B | |
| 28.7x | 2.07x | 15.5x | 0.81% | 81.07B | |
| 23.42x | 5.04x | 17.19x | 2.42% | 76.37B | |
| 19.18x | 1.54x | 10.86x | 1.29% | 67B | |
| 29.29x | 3.7x | 17.04x | 3.11% | 64.13B | |
| 44.5x | 2.74x | 14.12x | 2.82% | 25.49B | |
| Average | 29.08x | 2.73x | 13.64x | 1.54% | 184.32B | |
| Weighted average by Cap. | 22.54x | 2.81x | 13.82x | 0.57% |
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
