Valuation Korea Zinc Company, Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 2024-12-10			5-day change	1st Jan Change
1,532,000.00 ^KRW	-0.20%		+53.20%	+207.63%

Dec. 03	Korea Zinc agrees to shareholder meeting to discuss Young Poong's board expansion proposal	RE
Nov. 27	South Korean Shares Close Lower Over Lackluster Domestic Business Sentiment, Weakened Business Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: Dicembre	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,511,552	7,096,207	9,031,537	10,528,412	10,412,477	27,881,060	-	-
Change	-	-5.53%	27.27%	16.57%	-1.1%	167.77%	-	-
Enterprise Value (EV) ¹	4,931	5,336	8,803	10,585	10,365	27,537	27,478	27,364
Change	-	8.22%	64.96%	20.24%	-2.08%	165.69%	-0.22%	-0.41%
P/E ratio	11.9x	12.4x	11.2x	13.1x	19.1x	46.5x	43.4x	41.1x
PBR	1.12x	0.1x	1.17x	1.24x	1.11x	3.61x	3.18x	3.06x
PEG	-	-1.31x	0.3x	-2.23x	-0.5x	1.8x	6.09x	7.51x
Capitalization / Revenue	1.12x	0.94x	0.91x	0.94x	1.07x	2.37x	2.25x	2.12x
EV / Revenue	0.74x	0.7x	0.88x	0.94x	1.07x	2.34x	2.22x	2.08x
EV / EBITDA	4.55x	4.55x	6.37x	8.69x	10.6x	22.6x	20.2x	19x
EV / EBIT	6.12x	5.95x	8.03x	11.5x	15.7x	30.8x	27.3x	25.3x
EV / FCF	14.7x	-26x	62.3x	25.7x	25.8x	65.7x	60.6x	55.2x
FCF Yield	6.78%	-3.85%	1.61%	3.89%	3.88%	1.52%	1.65%	1.81%
Dividend per Share ³	14,000	15,000	20,000	20,000	15,000	16,196	16,718	16,666
Rate of return	3.29%	3.74%	3.91%	3.55%	3.01%	1.06%	1.09%	1.09%
EPS ³	35,811	32,418	45,648	42,967	26,139	33,041	35,395	37,332
Distribution rate	39.1%	46.3%	43.8%	46.5%	57.4%	49%	47.2%	44.6%
Net sales ¹	6,695	7,582	9,977	11,212	9,705	11,774	12,381	13,173
EBITDA ¹	1,085	1,173	1,382	1,217	978.9	1,217	1,358	1,443
EBIT ¹	805.3	897.4	1,096	922	659.1	892.9	1,008	1,082
Net income ¹	632.9	573	806.8	780.6	527.5	680.5	731.5	793.5
Net Debt ¹	-2,581	-1,760	-228.6	56.23	-47.94	-343.6	-403.4	-517.3
Reference price ³	425,000.00	401,500.00	511,000.00	564,000.00	498,000.00	1,535,000.00	1,535,000.00	1,535,000.00
Nbr of stocks (in thousands)	17,674	17,674	17,674	18,667	20,909	18,164	-	-
Announcement Date	2/6/20	2/8/21	2/7/22	2/2/23	2/5/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
KOREA ZINC COMPANY, LTD.	46.46x	2.34x	22.62x	+1.06%	19.52B
SOUTHERN COPPER CORPORATION	23.39x	7.37x	12.98x	+2.09%	83.42B
FREEPORT-MCMORAN INC.	28.62x	2.58x	6.55x	+1.37%	62.84B
CMOC GROUP LIMITED	10.1x	0.81x	6.41x	+3.92%	20.76B
BOLIDEN	9.4x	1.23x	5.61x	+3.33%	8.43B
JIANGXI COPPER COMPANY LIMITED	6.41x	0.18x	6.88x	+5.12%	8.41B
TIANQI LITHIUM CORPORATION	-11.9x	4.19x	7.86x	-.--%	8.14B
SUMITOMO METAL MINING CO., LTD.	12.84x	0.96x	11.07x	+2.99%	6.63B
WESTERN MINING CO.,LTD.	10.9x	-	-	+5.05%	5.49B
Average	15.13x	2.46x	10.00x	+2.77%	24.85B
Weighted average by Cap.	22.57x	4.09x	10.60x	+2.15%