Company Valuation: CS Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 46,711 83,177 29,117 25,933 34,028 15,063
Change - 78.07% -64.99% -10.93% 31.21% -55.73%
Enterprise Value (EV) 1 33,259 63,815 17,193 16,947 21,552 5,152
Change - 91.87% -73.06% -1.43% 27.18% -76.1%
P/E 276x -34.9x -8.37x -38x 31.3x -15.1x
PBR 2.12x 3.9x 1.6x 1.48x 1.83x 0.86x
PEG - 0x -0.2x 0.5x -0x 0x
Capitalization / Revenue 1.09x 2.02x 0.83x 0.77x 0.92x 0.64x
EV / Revenue 0.77x 1.55x 0.49x 0.5x 0.58x 0.22x
EV / EBITDA 24.3x 51.1x -6.05x -51.7x 29.2x -23.5x
EV / EBIT 92.1x 284x -4.16x -10.7x -106x -4.36x
EV / FCF 35.7x 13.7x -3.24x -5.92x 26.8x -3.64x
FCF Yield 2.8% 7.3% -30.8% -16.9% 3.73% -27.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 18 -245.6 -358.6 -70.23 112 -102.9
Distribution rate - - - - - -
Net sales 1 42,958 41,092 35,183 33,661 37,172 23,640
EBITDA 1 1,367 1,248 -2,844 -327.6 739.4 -219.1
EBIT 1 361.2 224.7 -4,137 -1,580 -202.5 -1,183
Net income 1 178.5 -2,384 -3,480 -681.6 1,097 -998.4
Net Debt 1 -13,452 -19,362 -11,923 -8,986 -12,475 -9,911
Reference price 2 4,960.00 8,570.00 3,000.00 2,672.00 3,506.00 1,552.00
Nbr of stocks (in thousands) 9,418 9,706 9,706 9,706 9,706 9,706
Announcement Date 3/4/21 3/4/22 3/3/23 3/5/24 3/4/25 3/19/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.51M
25.46x5.7x14.76x1.63% 400B
44.26x15.58x31.23x-.--% 207B
14.75x0.59x10.2x2.87% 132B
18.75x5.97x14.29x0.7% 97.79B
35.57x6.88x19.95x0.98% 80.65B
39.35x11.65x25.98x-.--% 61.99B
25.28x6.2x19.77x1.51% 52.85B
42.62x1.97x12.41x1.95% 48.69B
17.04x2.71x11.33x4.17% 48.11B
Average 29.23x 6.36x 17.77x 1.54% 112.96B
Weighted average by Cap. 28.93x 7.08x 18.18x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CS Corporation

Historical PBR trend

Valuation ratios - PBR - CS Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CS Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CS Corporation

  1. Stock Market
  2. Stocks
  3. A065770 Stock
  4. Valuation CS Corporation