Valuation TS Corporation

Stocks

End-of-day quote Korea S.E. 28/09/2026			5-day change	1st Jan Change
2,850.00 ^KRW	+1.60%		-0.70%	+0.88%

14/08	TS Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06/07	TS Corporation announces an Equity Buyback for KRW 20,000 million worth of its shares.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	192,990	270,884	228,278	285,235	236,213	243,633
Change	-	40.36%	-15.73%	24.95%	-17.19%	3.14%
Enterprise Value (EV) ¹	418,359	526,564	442,095	466,060	394,888	321,757
Change	-	25.86%	-16.04%	5.42%	-15.27%	-18.52%
P/E	8.77x	13.7x	9.23x	8.98x	12.1x	-3.99x
PBR	0.4x	0.53x	0.43x	0.52x	0.42x	0.51x
PEG	-	-0.9x	0.4x	0.3x	-0.3x	0x
Capitalization / Revenue	0.16x	0.21x	0.17x	0.21x	0.17x	0.18x
EV / Revenue	0.34x	0.42x	0.32x	0.35x	0.29x	0.24x
EV / EBITDA	6.78x	9.33x	8.6x	7.76x	7.83x	4.73x
EV / EBIT	9.09x	12.5x	11.6x	9.87x	10.7x	5.69x
EV / FCF	7.99x	-14.5x	14.4x	93.8x	8.47x	2.6x
FCF Yield	12.5%	-6.89%	6.92%	1.07%	11.8%	38.5%
Dividend per Share ²	90	110	120	115	120	120
Rate of return	3.92%	3.64%	4.72%	3.62%	4.49%	4.25%
EPS ²	261.6	220	275.7	354	220.9	-708
Distribution rate	34.4%	50%	43.5%	32.5%	54.3%	-16.9%
Net sales ¹	1,214,452	1,261,349	1,378,076	1,332,350	1,373,829	1,356,276
EBITDA ¹	61,662	56,419	51,416	60,095	50,430	68,006
EBIT ¹	46,016	42,052	38,051	47,217	36,997	56,556
Net income ¹	22,611	20,173	25,543	32,573	20,491	-60,396
Net Debt ¹	225,368	255,680	213,817	180,825	158,676	78,124
Reference price ²	2,295.00	3,020.00	2,545.00	3,180.00	2,670.00	2,825.00
Nbr of stocks (in thousands)	84,092	89,697	89,697	89,697	88,469	86,242
Announcement Date	9/3/21	15/3/22	16/3/23	14/3/24	13/3/25	19/3/26

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.($)
TS CORPORATION	-	-	-	-	172M
NESTLÉ S.A.	20.32x	2.78x	13.85x	4.07%	240B
MONDELEZ INTERNATIONAL, INC.	19.18x	2.43x	14.47x	3.41%	76.9B
DANONE	15.84x	1.67x	9.43x	3.95%	43.66B
ARCHER-DANIELS-MIDLAND COMPANY	15.02x	0.54x	9.63x	2.57%	39.1B
THE HERSHEY COMPANY	20.14x	3.07x	12.48x	3.47%	33.43B
AJINOMOTO CO., INC.	34.61x	3x	17.45x	1.07%	30.64B
KRAFT HEINZ	-8.33x	1.83x	9.11x	6.79%	28.02B
NESTLÉ INDIA LIMITED	63.23x	9.7x	40.23x	1.2%	27.46B
Average	22.50x	3.13x	15.83x	3.32%	57.65B
Weighted average by Cap.	20.93x	2.81x	14.51x	3.63%