Valuation LS Corp.

Stocks

End-of-day quote Korea S.E. 21/09/2026			5-day change	1st Jan Change
322,500.00 ^KRW	-0.92%		+3.37%	+61.33%

11/09	LS Unit to Issue KRW500 Billion in Exchangeable Bonds	MT
05/08	LS Corp Says Investment in South Korea Rare-Earth Permanent Magnet Plant Not Finalized	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,502,199	1,913,867	2,559,144	2,578,873	5,466,773	8,819,581	-	-
Change	-	27.4%	33.72%	0.77%	111.98%	61.33%	-	-
Enterprise Value (EV) ¹	4,976	7,370	8,315	9,237	13,372	15,886	16,056	15,540
Change	-	48.11%	12.82%	11.09%	44.77%	18.8%	1.07%	-3.22%
P/E	5.38x	4.31x	5.78x	10.9x	20.3x	15.5x	12.3x	10.4x
PBR	0.42x	0.49x	0.54x	0.56x	1.09x	1.84x	1.64x	1.46x
PEG	-	0.1x	-19.47x	-0.2x	1.5x	0x	0.5x	0.6x
Capitalization / Revenue	0.11x	0.11x	0.1x	0.09x	0.17x	0.21x	0.21x	0.2x
EV / Revenue	0.38x	0.42x	0.34x	0.34x	0.42x	0.38x	0.38x	0.34x
EV / EBITDA	5.47x	7.3x	6.37x	5.94x	8.53x	6.16x	5.87x	4.92x
EV / EBIT	8.24x	11.4x	9.24x	8.6x	12.7x	7.69x	7.64x	6.32x
EV / FCF	-11.4x	-444x	-35.9x	-327x	-14.2x	-24.9x	28.3x	17.7x
FCF Yield	-8.77%	-0.23%	-2.79%	-0.31%	-7.04%	-4.02%	3.54%	5.66%
Dividend per Share ³	1,450	1,450	1,550	1,600	1,650	2,529	2,593	2,629
Rate of return	2.68%	2.08%	1.66%	1.7%	0.83%	0.78%	0.8%	0.82%
EPS ³	10,056	16,165	16,117	8,677	9,857	20,769	26,131	30,998
Distribution rate	14.4%	8.97%	9.62%	18.4%	16.7%	12.2%	9.92%	8.48%
Net sales ¹	13,096	17,493	24,516	27,545	31,825	41,599	42,385	45,127
EBITDA ¹	909	1,009	1,305	1,554	1,568	2,577	2,735	3,158
EBIT ¹	604	645.3	899.9	1,074	1,056	2,066	2,100	2,460
Net income ¹	277.8	524.6	541.7	238.4	269.9	653.6	810.9	964.3
Net Debt ¹	3,474	5,456	5,756	6,658	7,905	7,066	7,236	6,720
Reference price ³	54,100.00	69,700.00	93,200.00	94,300.00	199,900.00	322,500.00	322,500.00	322,500.00
Nbr of stocks (in thousands)	27,767	27,459	27,459	27,348	27,348	27,348	-	-
Announcement Date	14/2/22	14/2/23	5/2/24	5/2/25	2/2/26	-	-	-

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.($)
LS CORP.	15.53x	0.38x	6.16x	0.78%	6.42B
PRYSMIAN S.P.A.	27.2x	1.76x	13.82x	0.8%	42.27B
JIANGSU ETERN COMPANY LIMITED	44.5x	8x	34.14x	-	10.2B
GAON CABLE CO., LTD.	88.18x	2.97x	55.66x	-	6.9B
NEXANS	19.91x	1.02x	8.5x	2.22%	7.06B
CENERGY HOLDINGS S.A.	18.7x	2.22x	12.63x	1.59%	5.6B
KEI INDUSTRIES LIMITED	37.57x	2.94x	25.54x	0.12%	4.6B
TAIHAN CABLE & SOLUTION CO., LTD.	73.33x	1.38x	22.59x	-	4.22B
Average	40.61x	2.58x	22.38x	1.1%	10.91B
Weighted average by Cap.	34.82x	2.50x	19.47x	0.97%