Valuation SL Corporation

Stocks

End-of-day quote Korea S.E. 2026-09-11			5-day change	1st Jan Change
52,200.00 ^KRW	+0.77%		+1.56%	+21.82%

Mar. 16	Twinny Co., Ltd. announced that it has received KRW 20.4 billion in funding from Ato Investment, Gravity Private Equity Inc., Seojin Automotive Co.,Ltd., KT Investment Inc., SL Corporation	CI
Feb. 18	SL Corporation announces Annual dividend, payable on April 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,436,930	1,056,973	1,644,180	1,388,572	1,973,477	2,404,095	-	-
Change	-	-26.44%	55.56%	-15.55%	42.12%	21.82%	-	-
Enterprise Value (EV) ¹	1,400	1,226	1,694	1,364	1,804	2,102	2,024	1,925
Change	-	-12.45%	38.17%	-19.45%	32.2%	16.51%	-3.71%	-4.88%
P/E	14.9x	6.83x	4.9x	3.77x	6.35x	6.64x	5.98x	5.22x
PBR	0.96x	0.65x	0.85x	0.85x	0.77x	0.86x	0.79x	0.73x
PEG	-	0.1x	0x	0.39x	-0.4x	0.4x	0.5x	0.4x
Capitalization / Revenue	0.48x	0.25x	0.34x	0.28x	0.38x	0.43x	0.39x	0.37x
EV / Revenue	0.47x	0.29x	0.35x	0.27x	0.34x	0.38x	0.33x	0.3x
EV / EBITDA	5.95x	3.64x	3.14x	2.44x	3.16x	3.31x	2.9x	2.45x
EV / EBIT	12.7x	6.19x	4.39x	3.45x	4.43x	4.78x	4.04x	3.33x
EV / FCF	33.1x	106x	6.24x	5.6x	5.5x	7.27x	5.54x	4.55x
FCF Yield	3.02%	0.95%	16%	17.9%	18.2%	13.8%	18%	22%
Dividend per Share ³	500	600	900	1,200	2,770	3,203	3,566	3,768
Rate of return	1.6%	2.61%	2.52%	3.98%	6.46%	6.14%	6.83%	7.22%
EPS ³	2,094	3,360	7,285	7,998	6,749	7,863	8,726	10,003
Distribution rate	23.9%	17.9%	12.4%	15%	41%	40.7%	40.9%	37.7%
Net sales ¹	3,001	4,175	4,839	4,973	5,240	5,590	6,113	6,467
EBITDA ¹	235.2	336.9	539.4	558.9	570	634	696.7	786.5
EBIT ¹	110.5	197.9	386.2	395.2	407.1	439.9	501.1	577.7
Net income ¹	96.45	154.7	335.5	368.4	320.8	364.7	406	463.9
Net Debt ¹	-36.72	169	49.69	-24.14	-169.7	-302.4	-380.4	-479.1
Reference price ³	31,200.00	22,950.00	35,700.00	30,150.00	42,850.00	52,200.00	52,200.00	52,200.00
Nbr of stocks (in thousands)	46,055	46,055	46,055	46,055	46,055	46,055	-	-
Announcement Date	2/18/22	2/17/23	2/16/24	3/18/25	2/19/26	-	-	-

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.($)
SL CORPORATION	6.64x	0.38x	3.31x	6.14%	1.79B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.07x	1.23x	9.58x	2.05%	42.2B
WEICHAI POWER CO., LTD.	14.91x	0.69x	5.1x	3.87%	34.05B
DENSO CORPORATION	12.22x	0.58x	5.09x	3.82%	31.36B
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	27.41B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.63x	9.05x	4.22%	20.37B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.49x	1.2x	12.74x	0.6%	18.11B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.85x	3%	17.54B
CONTINENTAL AG	13.45x	1.37x	7.1x	4.09%	16.37B
BOSCH LIMITED	47.55x	5.2x	36.34x	0.76%	14.94B
Average	17.72x	1.43x	9.99x	3.02%	22.41B
Weighted average by Cap.	17.27x	1.31x	9.32x	2.78%