|
End-of-day quote
Korea S.E.
27/10/2026
|
5-day change | 1st Jan Change | ||
| 307,500.00 KRW | -0.97% |
|
-6.11% | -20.13% |
| 01/10 | Otoki Worker Dies After Accident at Unit's Goseong Plant in South Korea | MT |
| 28/09 | Otoki SF Worker Dies After Accident at Plant | MT |
Company Valuation: Otoki Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,942,190 | 1,550,698 | 1,762,087 | 1,375,731 | 1,360,254 | 1,310,804 |
| Change | - | -20.16% | 13.63% | -21.93% | -1.12% | -3.64% |
| Enterprise Value (EV) 1 | 2,050,772 | 1,662,787 | 2,269,412 | 1,643,360 | 1,530,599 | 1,504,791 |
| Change | - | -18.92% | 36.48% | -27.59% | -6.86% | -1.69% |
| P/E | 18.4x | 12x | 5.91x | 8.58x | 9.88x | 19x |
| PBR | 1.37x | 0.95x | 0.89x | 0.71x | 0.66x | 0.63x |
| PEG | - | 0.6x | 0x | -0.2x | -0.7x | -0.4x |
| Capitalization / Revenue | 0.75x | 0.57x | 0.55x | 0.4x | 0.38x | 0.36x |
| EV / Revenue | 0.79x | 0.61x | 0.71x | 0.48x | 0.43x | 0.41x |
| EV / EBITDA | 6.63x | 5.79x | 6.93x | 3.76x | 3.71x | 4.13x |
| EV / EBIT | 10.3x | 9.98x | 12.2x | 6.45x | 6.89x | 8.49x |
| EV / FCF | -142x | 41.5x | -9.78x | 6.28x | 9.18x | 24x |
| FCF Yield | -0.7% | 2.41% | -10.2% | 15.9% | 10.9% | 4.16% |
| Dividend per Share 2 | 8,000 | 8,000 | 9,000 | 9,000 | 9,000 | 9,000 |
| Rate of return | 1.39% | 1.75% | 1.89% | 2.25% | 2.28% | 2.34% |
| EPS 2 | 31,296 | 38,054 | 80,501 | 46,617 | 40,048 | 20,279 |
| Distribution rate | 25.6% | 21% | 11.2% | 19.3% | 22.5% | 44.4% |
| Net sales 1 | 2,595,881 | 2,739,037 | 3,183,315 | 3,454,548 | 3,539,121 | 3,674,545 |
| EBITDA 1 | 309,361 | 287,314 | 327,334 | 437,430 | 412,372 | 364,722 |
| EBIT 1 | 198,445 | 166,575 | 185,656 | 254,894 | 222,015 | 177,251 |
| Net income 1 | 106,254 | 129,410 | 274,541 | 160,331 | 136,698 | 69,218 |
| Net Debt 1 | 108,582 | 112,088 | 507,325 | 267,630 | 170,345 | 193,986 |
| Reference price 2 | 577,000.00 | 456,000.00 | 476,000.00 | 400,000.00 | 395,500.00 | 385,000.00 |
| Nbr of stocks (in thousands) | 3,366 | 3,401 | 3,702 | 3,439 | 3,439 | 3,405 |
| Announcement Date | 18/3/21 | 17/3/22 | 21/3/23 | 18/3/24 | 18/3/25 | 18/3/26 |
1KRW in Million2KRW
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 797M | |
| 21.75x | 2.94x | 14.46x | 3.77% | 258B | |
| 19.4x | 2.49x | 14.84x | 3.3% | 79.58B | |
| 16.55x | 1.72x | 9.76x | 3.79% | 44.17B | |
| 14.46x | 0.52x | 9.3x | 2.67% | 37.69B | |
| 19.94x | 3.05x | 12.39x | 3.51% | 33.05B | |
| 34.98x | 3.03x | 17.65x | 1.06% | 30.9B | |
| 26.02x | 5.48x | 17.46x | 3.22% | 29.65B | |
| -8.48x | 1.85x | 9.24x | 6.67% | 28.53B | |
| 18x | 1.72x | 12.18x | 4.74% | 27.4B | |
| Average | 18.07x | 2.53x | 13.03x | 3.64% | 57.02B | |
| Weighted average by Cap. | 19.68x | 2.65x | 13.65x | 3.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A007310 Stock
- Valuation Otoki Corporation
Select your edition
All financial news and data tailored to specific country editions
