|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 245,000.00 KRW | +1.66% |
|
0.00% | -5.22% |
| May. 27 | LG H&H Moves to Sell Haitai Htb as it Refocuses on Beauty Growth | CI |
| May. 19 | LG H&H Co Ltd decides not to buy Torriden | RE |
Company Valuation: LG H&H Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,373,080 | 11,245,734 | 5,535,642 | 4,759,680 | 4,027,270 | 3,794,984 | - | - |
| Change | - | -35.27% | -50.78% | -14.02% | -15.39% | -5.77% | - | - |
| Enterprise Value (EV) 1 | 16,853 | 10,807 | 4,956 | 3,931 | 4,027 | 2,524 | 2,349 | 2,034 |
| Change | - | -35.88% | -54.14% | -20.68% | 2.46% | -37.33% | -6.94% | -13.38% |
| P/E | 21.8x | 51.2x | 41.7x | 27x | -43.2x | 20.1x | 16.6x | 14.6x |
| PBR | 3.18x | 2.27x | 0.96x | 0.8x | 0.7x | 0.72x | 0.7x | 0.67x |
| PEG | - | -0.7x | -1.1x | 0.8x | 0x | -0x | 0.8x | 1.1x |
| Capitalization / Revenue | 2.15x | 1.57x | 0.81x | 0.7x | 0.63x | 0.6x | 0.58x | 0.56x |
| EV / Revenue | 2.08x | 1.5x | 0.73x | 0.58x | 0.63x | 0.4x | 0.36x | 0.3x |
| EV / EBITDA | 10.8x | 10.8x | 6.55x | 5.5x | 9.81x | 4.7x | 3.96x | 3.25x |
| EV / EBIT | 13.1x | 15.2x | 10.2x | 8.56x | 23.6x | 7.85x | 6.27x | 5.03x |
| EV / FCF | 25.4x | 31.8x | 9.78x | 9.91x | 11x | 8.08x | 7.5x | 6.24x |
| FCF Yield | 3.93% | 3.15% | 10.2% | 10.1% | 9.13% | 12.4% | 13.3% | 16% |
| Dividend per Share 3 | 11,000 | 12,000 | 4,000 | 3,500 | 4,500 | 3,160 | 3,681 | 3,766 |
| Rate of return | 1% | 1.66% | 1.13% | 1.15% | 1.74% | 1.29% | 1.5% | 1.54% |
| EPS 3 | 50,395 | 14,112 | 8,513 | 11,281 | -5,980 | 12,160 | 14,790 | 16,742 |
| Distribution rate | 21.8% | 85% | 47% | 31% | -75.3% | 26% | 24.9% | 22.5% |
| Net sales 1 | 8,092 | 7,186 | 6,805 | 6,812 | 6,356 | 6,325 | 6,536 | 6,759 |
| EBITDA 1 | 1,565 | 999.1 | 756.8 | 714.7 | 410.7 | 537.2 | 593.1 | 626.9 |
| EBIT 1 | 1,290 | 711.1 | 487 | 459 | 170.7 | 321.5 | 374.3 | 404.5 |
| Net income 1 | 844.5 | 236.6 | 142.8 | 189.1 | -100.1 | 186.2 | 228.1 | 242.9 |
| Net Debt 1 | -520.4 | -439.2 | -579.8 | -828.9 | - | -1,271 | -1,446 | -1,761 |
| Reference price 3 | 1,097,000.00 | 722,000.00 | 355,000.00 | 305,000.00 | 258,500.00 | 245,000.00 | 245,000.00 | 245,000.00 |
| Nbr of stocks (in thousands) | 16,756 | 16,756 | 16,756 | 16,756 | 16,756 | 16,756 | - | - |
| Announcement Date | 1/27/22 | 1/31/23 | 1/17/24 | 1/17/25 | 1/28/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.15x | 0.4x | 4.7x | 1.29% | 2.53B | |
| 21.6x | 4.21x | 15.4x | 2.9% | 342B | |
| 17.8x | 2.71x | 12x | 3.51% | 133B | |
| 25x | 3.75x | 15.78x | 2.3% | 73.81B | |
| 44.75x | 7.18x | 31.15x | 2.11% | 52.98B | |
| 20.44x | 2.87x | 11.88x | 4.36% | 37.4B | |
| 78.27x | 2.41x | 14.71x | 1.7% | 29.91B | |
| 15.61x | 1.55x | 8.74x | 3.31% | 19.59B | |
| 18.05x | 1.3x | 7.78x | 1.31% | 19.44B | |
| 21.3x | 1.53x | 9.79x | 2.43% | 18.03B | |
| Average | 28.30x | 2.79x | 13.19x | 2.52% | 72.95B | |
| Weighted average by Cap. | 24.93x | 3.73x | 15.19x | 2.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A051900 Stock
- Valuation LG H&H Co., Ltd.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
