|
End-of-day quote
Korea S.E.
23/10/2026
|
5-day change | 1st Jan Change | ||
| 205,000.00 KRW | -3.07% |
|
-0.97% | +1.74% |
| 12/08 | Nomura Adjusts NC's Price Target to KRW340,000 From KRW310,000, Keeps at Buy | MT |
| 11/08 | Chip Stock Gains Push South Korean Shares Higher; NC Corporation Adds 5% | MT |
Company Valuation: NC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,200,409 | 9,097,733 | 4,883,939 | 3,620,623 | 3,907,630 | 3,991,857 | - | - |
| Change | - | -31.08% | -46.32% | -25.87% | 7.93% | 2.16% | - | - |
| Enterprise Value (EV) 1 | 11,912 | 7,290 | 3,408 | 2,561 | 3,270 | 2,703 | 2,429 | 2,014 |
| Change | - | -38.8% | -53.25% | -24.85% | 27.65% | -17.32% | -10.16% | -17.08% |
| P/E | 33.3x | 20.9x | 23x | 38.7x | 11.3x | 9.02x | 8.79x | 8.09x |
| PBR | 4.2x | 2.85x | 1.5x | 1.22x | 1.16x | 1.11x | 1x | 0.9x |
| PEG | - | 1.9x | -0.4x | -0.7x | 0x | 0.3x | 3.29x | 0.95x |
| Capitalization / Revenue | 5.74x | 3.54x | 2.74x | 2.29x | 2.59x | 1.42x | 1.28x | 1.19x |
| EV / Revenue | 5.18x | 2.83x | 1.91x | 1.62x | 2.17x | 0.96x | 0.78x | 0.6x |
| EV / EBITDA | 25.4x | 11x | 13.7x | -66,701x | 29.3x | 4.25x | 3.62x | 2.69x |
| EV / EBIT | 31.7x | 13x | 24.8x | -23.5x | 203x | 5.26x | 4.32x | 3.23x |
| EV / FCF | 114x | 15x | 151x | 112x | 55.9x | 7.05x | 5.91x | 4.05x |
| FCF Yield | 0.88% | 6.67% | 0.66% | 0.89% | 1.79% | 14.2% | 16.9% | 24.7% |
| Dividend per Share 3 | 5,860 | 5,860 | 3,130 | 1,460 | 1,150 | 2,887 | 3,941 | 4,894 |
| Rate of return | 0.91% | 1.31% | 1.3% | 0.8% | 0.57% | 1.41% | 1.92% | 2.39% |
| EPS 3 | 19,318 | 21,456 | 10,446 | 4,728 | 17,876 | 22,725 | 23,333 | 25,328 |
| Distribution rate | 30.3% | 27.3% | 30% | 30.9% | 6.43% | 12.7% | 16.9% | 19.3% |
| Net sales 1 | 2,300 | 2,572 | 1,780 | 1,578 | 1,507 | 2,803 | 3,114 | 3,360 |
| EBITDA 1 | 468.9 | 664.9 | 249.2 | -0.0384 | 111.7 | 636.8 | 670.8 | 748.2 |
| EBIT 1 | 375.2 | 559 | 137.3 | -109.2 | 16.08 | 513.9 | 562.4 | 622.8 |
| Net income 1 | 396.9 | 452.3 | 212.1 | 94.22 | 346.7 | 470.4 | 489.7 | 534.8 |
| Net Debt 1 | -1,289 | -1,807 | -1,476 | -1,059 | -638.1 | -1,289 | -1,563 | -1,978 |
| Reference price 3 | 643,000.00 | 448,000.00 | 240,500.00 | 183,100.00 | 201,500.00 | 205,000.00 | 205,000.00 | 205,000.00 |
| Nbr of stocks (in thousands) | 20,529 | 20,307 | 20,307 | 19,774 | 19,393 | 19,472 | - | - |
| Announcement Date | 15/2/22 | 8/2/23 | 7/2/24 | 11/2/25 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.02x | 0.96x | 4.25x | 1.41% | 3.01B | |
| 15.55x | 7.54x | 16.11x | 0.27% | 3,900B | |
| 22x | 6.45x | 11.53x | 0.33% | 1,643B | |
| 31.88x | 14.91x | 23.56x | 0.56% | 546B | |
| 13.31x | 3.54x | 8.19x | 1.53% | 443B | |
| 18.39x | 5.43x | 16.26x | -.--% | 270B | |
| 18.82x | 1.37x | 9.26x | 1.09% | 248B | |
| 104.22x | 13.84x | 74.33x | -.--% | 217B | |
| 21.01x | 2.39x | 12.17x | -.--% | 136B | |
| 43.81x | 5.13x | 33.61x | -.--% | 120B | |
| Average | 29.80x | 6.16x | 20.93x | 0.52% | 752.61B | |
| Weighted average by Cap. | 21.32x | 7.37x | 16.85x | 0.38% |
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
- A036570 Stock
- Valuation NC Corporation
Select your edition
All financial news and data tailored to specific country editions
