Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 07/07/2026			5-day change	1st Jan Change
58,000.00 ^KRW	-3.33%		-1.02%	+35.36%

17/03	Twinny Co., Ltd. announced that it has received KRW 20.4 billion in funding from Ato Investment, Gravity Private Equity Inc., Seojin Automotive Co.,Ltd., KT Investment Inc., SL Corporation	CI
19/02	SL Corporation announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,436,930	1,056,973	1,644,180	1,388,572	1,973,477	2,671,217	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	35.36%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	2,349	2,281	2,158
Change	-	-12.45%	38.17%	-19.45%	32.2%	30.21%	-2.88%	-5.42%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	6.98x	6.34x	5.41x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	0.96x	0.87x	0.79x
PEG	-	0.1x	0x	0.39x	-0.4x	0.3x	0.64x	0.3x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.47x	0.44x	0.41x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.41x	0.37x	0.33x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	3.68x	3.29x	2.65x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	5.07x	4.56x	3.55x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	7.89x	6.08x	5.29x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	12.7%	16.4%	18.9%
Dividend per Share ³	500	600	900	1,200	2,770	3,343	3,611	3,785
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	5.76%	6.23%	6.53%
EPS ³	2,094	3,360	7,285	7,998	6,749	8,312	9,142	10,716
Distribution rate	23.9%	17.9%	12.4%	15%	41%	40.2%	39.5%	35.3%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,725	6,094	6,521
EBITDA ¹	235.2	336.9	539.4	558.9	570	638.4	694.2	815.1
EBIT ¹	110.5	197.9	386.2	395.2	407.1	462.9	500.6	607
Net income ¹	96.45	154.7	335.5	368.4	320.8	386.7	425.4	497.5
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-322.4	-390.1	-513.6
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	58,000.00	58,000.00	58,000.00
Nbr of stocks (in thousands)	46,055	46,055	46,055	46,055	46,055	46,055	-	-
Announcement Date	18/2/22	17/2/23	16/2/24	18/3/25	19/2/26	-	-	-

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.($)
SL CORPORATION	7.22x	0.43x	3.82x	5.57%	1.8B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	23.54x	1.57x	12.18x	1.6%	49.82B
WEICHAI POWER CO., LTD.	19.5x	0.81x	5.99x	2.99%	38.53B
DENSO CORPORATION	12.38x	0.66x	5.52x	3.68%	33.03B
HYUNDAI MOBIS CO.,LTD	10.88x	0.67x	8.8x	1.35%	29.97B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.54x	2.5x	8.79x	4.32%	20.06B
CONTINENTAL AG	12.43x	1.08x	6.23x	4.04%	16.98B
MAGNA INTERNATIONAL INC.	10.79x	0.5x	4.95x	3.02%	17.86B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.77x	1.32x	14.5x	0.58%	16.07B
NINGBO TUOPU GROUP CO.,LTD.	32.74x	3.04x	18.06x	0.93%	15.49B
Average	18.08x	1.26x	8.88x	2.81%	23.96B
Weighted average by Cap.	18.62x	1.24x	9.07x	2.5%