Valuation S-1 Corporation

Equities

End-of-day quote Korea S.E. Other stock markets 2025-07-11			5-day change	1st Jan Change
71,300.00 ^KRW	-0.14%		+2.89%	+20.44%

May. 15	S-1 Corporation Reports Earnings Results for the First Quarter Ended March 31, 2025	CI
Apr. 28	S-1's Net Attributable Income Rises 3.4% in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,873,870	2,498,577	2,004,947	2,028,614	2,001,566	2,410,670	-	-
Change	-	-13.06%	-19.76%	1.18%	-1.33%	20.44%	-	-
Enterprise Value (EV) ¹	2,417	1,958	1,624	1,342	1,227	1,577	1,474	1,476
Change	-	-18.98%	-17.03%	-17.37%	-8.56%	28.49%	-6.51%	0.09%
P/E ratio	20.2x	19.4x	13.3x	10.7x	11.3x	14.4x	13.6x	13.1x
PBR	2.08x	1.73x	1.32x	1.27x	1.21x	1.51x	1.44x	1.38x
PEG	-	-2.1x	0.8x	0.4x	-1.68x	-2.62x	2.13x	3.68x
Capitalization / Revenue	1.29x	1.08x	0.81x	0.77x	0.71x	0.83x	0.78x	0.75x
EV / Revenue	1.09x	0.85x	0.66x	0.51x	0.44x	0.55x	0.48x	0.46x
EV / EBITDA	6.53x	5.61x	4.33x	3.47x	3.21x	3.96x	3.6x	3.52x
EV / EBIT	11.8x	10.9x	7.96x	6.31x	5.87x	7.15x	6.22x	6x
EV / FCF	11.7x	11x	11.6x	6.3x	5.56x	7.84x	7.03x	6.7x
FCF Yield	8.52%	9.07%	8.65%	15.9%	18%	12.8%	14.2%	14.9%
Dividend per Share ³	2,500	2,500	2,500	2,700	-	2,700	2,900	3,040
Rate of return	2.94%	3.38%	4.22%	4.5%	-	3.79%	4.07%	4.26%
EPS ³	4,203	3,815	4,467	5,604	5,227	4,940	5,255	5,442
Distribution rate	59.5%	65.5%	56%	48.2%	-	54.7%	55.2%	55.9%
Net sales ¹	2,223	2,312	2,468	2,621	2,805	2,888	3,074	3,207
EBITDA ¹	370.3	348.7	375.3	387.2	382	398.5	410	419.1
EBIT ¹	204.5	179.7	204.1	212.6	209.2	220.7	236.9	245.8
Net income ¹	142.1	129	151	189.5	176.7	176	190.6	197
Net Debt ¹	-457.4	-540.7	-380.5	-686.3	-774.1	-833.6	-936.2	-934.9
Reference price ³	85,000.00	73,900.00	59,300.00	60,000.00	59,200.00	71,300.00	71,300.00	71,300.00
Nbr of stocks (in thousands)	33,810	33,810	33,810	33,810	33,810	33,810	-	-
Announcement Date	1/27/21	1/28/22	1/31/23	1/26/24	1/24/25	-	-	-

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.($)
S-1 CORPORATION	14.43x	0.55x	3.96x	3.79%	1.75B
ALLEGION PLC	20.55x	3.57x	14.49x	1.37%	12.8B
ZHEJIANG DAHUA TECHNOLOGY CO., LTD.	15.59x	1.23x	11.74x	3.02%	7.27B
ADT INC.	11.67x	2.83x	5.38x	2.58%	7.07B
DORMAKABA HOLDING AG	30.58x	1.2x	7.62x	1.56%	3.95B
RESIDEO TECHNOLOGIES, INC.	15.34x	0.62x	6.15x	-	3.52B
JADE BIRD FIRE CO., LTD.	16.88x	-	-	-	1.19B
NAPCO SECURITY TECHNOLOGIES, INC.	27.31x	-	-	-	1.1B
Average	19.04x	1.67x	8.22x	2.46%	4.83B
Weighted average by Cap.	18.35x	2.27x	10.11x	2.15%