Valuation Samlip Co., Ltd.

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
40,800.00 ^KRW	+0.99%		-0.97%	-21.39%

Mar. 09	SPC Samlip Co., Ltd. Appoints Do Se-Ho and Jeong In-Ho as Co-Chief Executive Officers	CI
Feb. 22	SPC Samlip Co., Ltd. announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	583,576	573,850	577,902	507,387	407,693	420,661
Change	-	-1.67%	0.71%	-12.2%	-19.65%	3.18%
Enterprise Value (EV) ¹	1,133,472	1,087,814	1,099,429	977,258	715,871	730,441
Change	-	-4.03%	1.07%	-11.11%	-26.75%	2.04%
P/E Ratio	-46.8x	14.2x	10.9x	10.1x	4.71x	30x
PBR	1.93x	1.71x	1.49x	1.21x	0.85x	0.87x
PEG	-	-0x	0.3x	-1.79x	0.1x	-0.4x
Capitalization / Revenue	0.23x	0.19x	0.17x	0.15x	0.12x	0.12x
EV / Revenue	0.45x	0.37x	0.33x	0.28x	0.21x	0.22x
EV / EBITDA	7.94x	6.9x	6.07x	5.32x	3.8x	5.46x
EV / EBIT	22.2x	16.4x	12.3x	10.7x	7.54x	18.9x
EV / FCF	16.9x	23.5x	69.5x	16.6x	4.13x	14.7x
FCF Yield	5.9%	4.26%	1.44%	6.04%	24.2%	6.78%
Dividend per Share ²	1,104	1,500	1,700	1,700	1,800	1,000
Rate of return	1.53%	2.12%	2.38%	2.72%	3.58%	1.93%
EPS ²	-1,537	4,990	6,567	6,197	10,671	1,732
Distribution rate	-71.8%	30.1%	25.9%	27.4%	16.9%	57.7%
Net sales ¹	2,542,709	2,946,654	3,314,547	3,433,322	3,427,920	3,370,481
EBITDA ¹	142,780	157,599	181,023	183,820	188,195	133,731
EBIT ¹	51,108	66,153	89,522	91,760	94,973	38,739
Net income ¹	-12,457	40,445	53,237	50,229	86,492	14,035
Net Debt ¹	549,896	513,964	521,527	469,871	308,178	309,780
Reference price ²	72,000.00	70,800.00	71,300.00	62,600.00	50,300.00	51,900.00
Nbr of stocks (in thousands)	8,105	8,105	8,105	8,105	8,105	8,105
Announcement Date	3/18/21	3/17/22	3/16/23	3/21/24	3/18/25	3/18/26

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.($)
SAMLIP CO., LTD.	-	-	-	-	214M
BUSY MING GROUP CO., LTD.	20.51x	0.69x	11.97x	0.87%	10.56B
BID CORPORATION LIMITED	16.22x	0.64x	9.23x	2.86%	8.75B
THE CHEFS' WAREHOUSE, INC.	43.08x	0.94x	14.52x	-.--%	3.66B
METCASH LIMITED	12.77x	0.3x	7.01x	5.53%	2.43B
SLIGRO FOOD GROUP N.V.	13.54x	0.36x	6.11x	4.74%	642M
MARR S.P.A.	12.85x	0.32x	6.12x	6.9%	494M
VITAL FARMS, INC.	-25x	-	-	-.--%	471M
Average	13.43x	0.54x	9.16x	2.99%	3.4B
Weighted average by Cap.	20.38x	0.66x	10.71x	2%