Valuation ESTec Corporation

Stocks

End-of-day quote Korea S.E. 02/10/2026			5-day change	1st Jan Change
13,370.00 ^KRW	+1.36%		+2.06%	-8.24%

14/08	ESTec Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
15/05	ESTec Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	95,033	78,465	69,298	75,017	88,389	122,534
Change	-	-17.43%	-11.68%	8.25%	17.83%	38.63%
Enterprise Value (EV) ¹	32,731	75,547	61,354	35,035	-605.9	9,674
Change	-	130.81%	-18.79%	-42.9%	-101.73%	1,696.51%
P/E	7.8x	-2.25x	7.27x	3.46x	1.91x	2.94x
PBR	0.61x	0.62x	0.5x	0.48x	0.43x	0.52x
PEG	-	0x	-0x	0x	0x	-0.3x
Capitalization / Revenue	0.3x	0.24x	0.15x	0.18x	0.17x	0.26x
EV / Revenue	0.1x	0.23x	0.13x	0.08x	-0x	0.02x
EV / EBITDA	1.47x	-2.06x	3.34x	1.05x	-0.01x	0.18x
EV / EBIT	2.46x	-1.64x	7.03x	1.43x	-0.01x	0.21x
EV / FCF	6.88x	-1.5x	-19x	1.36x	-0.03x	0.49x
FCF Yield	14.5%	-66.8%	-5.28%	73.3%	-3,893%	205%
Dividend per Share ²	400	-	300	500	850	-
Rate of return	3.54%	-	3.64%	5.61%	8.09%	-
EPS ²	1,449	-4,142	1,134	2,576	5,501	4,949
Distribution rate	27.6%	-	26.5%	19.4%	15.5%	-
Net sales ¹	312,486	330,655	468,449	414,594	509,374	468,192
EBITDA ¹	22,200	-36,686	18,345	33,216	52,285	54,424
EBIT ¹	13,324	-45,928	8,722	24,555	43,956	45,838
Net income ¹	12,190	-34,837	9,536	21,660	46,267	41,623
Net Debt ¹	-62,302	-2,918	-7,945	-39,982	-88,995	-112,860
Reference price ²	11,300.00	9,330.00	8,240.00	8,920.00	10,510.00	14,570.00
Nbr of stocks (in thousands)	8,410	8,410	8,410	8,410	8,410	8,410
Announcement Date	17/3/21	15/3/22	14/3/23	18/3/24	18/3/25	16/3/26

¹KRW in Million²KRW

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.($)
ESTEC CORPORATION	-	-	-	-	83.49M
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.73B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.5B
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	32.28B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	28.74B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.18B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.19B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.25B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.14B
Average	16.44x	1.14x	8.27x	2.72%	27.96B
Weighted average by Cap.	16.83x	1.30x	8.77x	2.5%