Multiples & cost of capital $266000.00 · 2026-08-19 · marketstack Size & multiples Market Cap ₩18.78T Enterprise Value ⓘ ₩42.69T P/E (TTM) — PEG (trailing) — P/S 0.41× P/FCF — EV/EBITDA ⓘ — EV/EBIT 36.15× EV/Sales 0.93× EV/FCF — FCF Yield ⓘ −28.90% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.35 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 1.35% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM — · revenue TTM ₩45.93T · FCF TTM -₩5.43T (in KRW)
full derived coverage requires a plan Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer .
Own-history valuation (point-in-time) 141 monthly snapshots · 2014-12 → 2026-08
Full 10Y 5Y 3Y 1Y
sector median from 418 Materials names in the same archive Column definitionsⓘ
Today — Latest value — live figure if it matches, else newest snapshot.
Own median — Middle of this name's own months in the window.
Own range — min→max rule, shaded p10–p90, tick median, dot today.
%ile — Where today ranks in its own history.
z — Standard deviations from its own mean.
Sector med. — Same-month sector median in the archive.
mo · distinct — Months · distinct values (the real sample size). Metric Today Own median Own range %ile z Sector med. mo · distinct P/E — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▾ ROE −5.5% 6.9% ROE — own p10–p90 −2.1%–12.9%; range −5.5%–18.5%; median 6.9%; today −5.5% · 124 monthly observations 2nd −2.07σ 3.5% 124 · 11 ▸ ROIC 1.3% 7.1% ROIC — own p10–p90 1.3%–17.3%; range 1.2%–21.5%; median 7.1%; today 1.3% · 124 monthly observations 11th −1.35σ 6.2% 124 · 11 ▸ Net Margin −4.0% 3.8% Net Margin — own p10–p90 −1.4%–7.6%; range −4.0%–8.6%; median 3.8%; today −4.0% · 136 monthly observations 1st −2.51σ 3.2% 136 · 12 ▸ 12M Momentum −16.5% −1.5% 12M Momentum — own p10–p90 −39.5%–78.7%; range −53.4%–179.2%; median −1.5%; today −16.5% · 141 monthly observations 79th +0.68σ 15.3% 141 · 140 EPS Growth 3Y — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▸ Sales Growth 3Y −3.4% 9.8% Sales Growth 3Y — own p10–p90 4.4%–23.1%; range −3.4%–23.1%; median 9.8%; today −3.4% · 100 monthly observations 2nd −1.96σ 0.0% 100 · 9 Market Cap $13.45B not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.
ROE · point-in-time monthly 124 monthly observations · 2016-05 → 2026-08
2017 2019 2021 2023 2025 20.2% −7.2% 6.9% Today (live screener basis): −5.5% 2016-05-31 · ROE 9.2% · Materials median 8.9% (n=113) 2016-06-30 · ROE 9.2% · Materials median 8.9% (n=113) 2016-07-31 · ROE 9.2% · Materials median 8.9% (n=113) 2016-08-31 · ROE 9.2% · Materials median 8.9% (n=113) 2016-09-30 · ROE 9.2% · Materials median 8.9% (n=115) 2016-10-31 · ROE 9.2% · Materials median 8.9% (n=115) 2016-11-30 · ROE 9.2% · Materials median 9.3% (n=115) 2016-12-31 · ROE 9.2% · Materials median 9.3% (n=115) 2017-01-31 · ROE 9.2% · Materials median 9.3% (n=115) 2017-02-28 · ROE 9.2% · Materials median 11.4% (n=118) 2017-03-31 · ROE 9.2% · Materials median 10.5% (n=126) 2017-04-30 · ROE 9.2% · Materials median 10.4% (n=127) 2017-05-31 · ROE 9.5% · Materials median 10.4% (n=127) 2017-06-30 · ROE 9.5% · Materials median 10.4% (n=128) 2017-07-31 · ROE 9.5% · Materials median 10.4% (n=128) 2017-08-31 · ROE 9.5% · Materials median 10.4% (n=128) 2017-09-30 · ROE 9.5% · Materials median 10.4% (n=128) 2017-10-31 · ROE 9.5% · Materials median 10.3% (n=128) 2017-11-30 · ROE 9.5% · Materials median 10.4% (n=128) 2017-12-31 · ROE 9.5% · Materials median 10.4% (n=128) 2018-01-31 · ROE 9.5% · Materials median 10.3% (n=128) 2018-02-28 · ROE 9.5% · Materials median 10.3% (n=133) 2018-03-31 · ROE 9.5% · Materials median 10.8% (n=137) 2018-04-30 · ROE 9.5% · Materials median 10.8% (n=137) 2018-05-31 · ROE 12.9% · Materials median 11.7% (n=137) 2018-06-30 · ROE 12.9% · Materials median 11.7% (n=137) 2018-07-31 · ROE 12.9% · Materials median 11.7% (n=137) 2018-08-31 · ROE 12.9% · Materials median 11.8% (n=138) 2018-09-30 · ROE 12.9% · Materials median 11.8% (n=138) 2018-10-31 · ROE 12.9% · Materials median 12.0% (n=138) 2018-11-30 · ROE 12.9% · Materials median 12.0% (n=138) 2018-12-31 · ROE 12.9% · Materials median 12.0% (n=138) 2019-01-31 · ROE 12.9% · Materials median 12.1% (n=138) 2019-02-28 · ROE 12.9% · Materials median 12.5% (n=140) 2019-03-31 · ROE 12.9% · Materials median 12.7% (n=143) 2019-04-30 · ROE 12.9% · Materials median 12.7% (n=143) 2019-05-31 · ROE 8.9% · Materials median 12.7% (n=142) 2019-06-30 · ROE 8.9% · Materials median 12.7% (n=142) 2019-07-31 · ROE 8.9% · Materials median 12.7% (n=142) 2019-08-31 · ROE 8.9% · Materials median 12.3% (n=142) 2019-09-30 · ROE 8.9% · Materials median 12.5% (n=142) 2019-10-31 · ROE 8.9% · Materials median 12.5% (n=142) 2019-11-30 · ROE 8.9% · Materials median 12.5% (n=142) 2019-12-31 · ROE 8.9% · Materials median 12.5% (n=142) 2020-01-31 · ROE 8.9% · Materials median 12.3% (n=142) 2020-02-29 · ROE 8.9% · Materials median 11.1% (n=143) 2020-03-31 · ROE 8.9% · Materials median 11.1% (n=143) 2020-04-30 · ROE 8.9% · Materials median 11.4% (n=142) 2020-05-31 · ROE 1.8% · Materials median 11.2% (n=150) 2020-06-30 · ROE 1.8% · Materials median 11.1% (n=150) 2020-07-31 · ROE 1.8% · Materials median 11.1% (n=150) 2020-08-31 · ROE 1.8% · Materials median 11.1% (n=150) 2020-09-30 · ROE 1.8% · Materials median 11.1% (n=150) 2020-10-31 · ROE 1.8% · Materials median 11.1% (n=150) 2020-11-30 · ROE 1.8% · Materials median 11.0% (n=150) 2020-12-31 · ROE 1.8% · Materials median 11.1% (n=150) 2021-01-31 · ROE 1.8% · Materials median 11.0% (n=150) 2021-02-28 · ROE 1.8% · Materials median 9.3% (n=152) 2021-03-31 · ROE 1.8% · Materials median 9.1% (n=156) 2021-04-30 · ROE 1.8% · Materials median 8.9% (n=158) 2021-05-31 · ROE 2.9% · Materials median 7.5% (n=184) 2021-06-30 · ROE 2.9% · Materials median 7.5% (n=186) 2021-07-31 · ROE 2.9% · Materials median 7.6% (n=189) 2021-08-31 · ROE 2.9% · Materials median 7.6% (n=191) 2021-09-30 · ROE 2.9% · Materials median 7.5% (n=192) 2021-10-31 · ROE 2.9% · Materials median 7.7% (n=193) 2021-11-30 · ROE 2.9% · Materials median 7.8% (n=195) 2021-12-31 · ROE 2.9% · Materials median 7.7% (n=198) 2022-01-31 · ROE 2.9% · Materials median 7.7% (n=199) 2022-02-28 · ROE 2.9% · Materials median 11.4% (n=212) 2022-03-31 · ROE 2.9% · Materials median 10.8% (n=270) 2022-04-30 · ROE 2.9% · Materials median 11.0% (n=282) 2022-05-31 · ROE 18.5% · Materials median 12.9% (n=292) 2022-06-30 · ROE 18.5% · Materials median 12.9% (n=292) 2022-07-31 · ROE 18.5% · Materials median 12.9% (n=292) 2022-08-31 · ROE 18.5% · Materials median 12.8% (n=293) 2022-09-30 · ROE 18.5% · Materials median 12.8% (n=296) 2022-10-31 · ROE 18.5% · Materials median 12.8% (n=297) 2022-11-30 · ROE 18.5% · Materials median 12.8% (n=298) 2022-12-31 · ROE 18.5% · Materials median 12.7% (n=299) 2023-01-31 · ROE 18.5% · Materials median 12.7% (n=299) 2023-02-28 · ROE 18.5% · Materials median 12.6% (n=302) 2023-03-31 · ROE 18.5% · Materials median 11.3% (n=317) 2023-04-30 · ROE 18.5% · Materials median 10.6% (n=319) 2023-05-31 · ROE 6.9% · Materials median 10.8% (n=321) 2023-06-30 · ROE 6.9% · Materials median 10.7% (n=324) 2023-07-31 · ROE 6.9% · Materials median 10.7% (n=325) 2023-08-31 · ROE 6.9% · Materials median 10.8% (n=327) 2023-09-30 · ROE 6.9% · Materials median 10.8% (n=327) 2023-10-31 · ROE 6.9% · Materials median 11.0% (n=328) 2023-11-30 · ROE 6.9% · Materials median 10.8% (n=327) 2023-12-31 · ROE 6.9% · Materials median 10.8% (n=327) 2024-01-31 · ROE 6.9% · Materials median 10.6% (n=326) 2024-02-29 · ROE 6.9% · Materials median 8.7% (n=328) 2024-03-31 · ROE 6.9% · Materials median 7.7% (n=338) 2024-04-30 · ROE 6.9% · Materials median 7.4% (n=340) 2024-05-31 · ROE 4.2% · Materials median 5.5% (n=343) 2024-06-30 · ROE 4.2% · Materials median 5.5% (n=344) 2024-07-31 · ROE 4.2% · Materials median 5.5% (n=344) 2024-08-31 · ROE 4.2% · Materials median 5.7% (n=344) 2024-09-30 · ROE 4.2% · Materials median 5.9% (n=344) 2024-10-31 · ROE 4.2% · Materials median 5.7% (n=344) 2024-11-30 · ROE 4.2% · Materials median 5.5% (n=344) 2024-12-31 · ROE 4.2% · Materials median 5.4% (n=344) 2025-01-31 · ROE 4.2% · Materials median 5.4% (n=344) 2025-02-28 · ROE 4.2% · Materials median 5.4% (n=348) 2025-03-31 · ROE 4.2% · Materials median 4.9% (n=345) 2025-04-30 · ROE 4.2% · Materials median 5.4% (n=346) 2025-05-31 · ROE −2.1% · Materials median 5.1% (n=348) 2025-06-30 · ROE −2.1% · Materials median 5.0% (n=349) 2025-07-31 · ROE −2.1% · Materials median 5.0% (n=351) 2025-08-31 · ROE −2.1% · Materials median 4.9% (n=359) 2025-09-30 · ROE −2.1% · Materials median 4.8% (n=360) 2025-10-31 · ROE −2.1% · Materials median 4.4% (n=360) 2025-11-30 · ROE −2.1% · Materials median 4.2% (n=359) 2025-12-31 · ROE −2.1% · Materials median 3.9% (n=359) 2026-01-31 · ROE −2.1% · Materials median 4.1% (n=358) 2026-02-28 · ROE −2.1% · Materials median 2.8% (n=359) 2026-03-31 · ROE −2.1% · Materials median 3.5% (n=360) 2026-04-30 · ROE −2.1% · Materials median 3.5% (n=360) 2026-05-31 · ROE −5.5% · Materials median 3.5% (n=359) 2026-06-30 · ROE −5.5% · Materials median 3.5% (n=359) 2026-07-14 · ROE −5.5% · Materials median 3.5% (n=285) 2026-08-01 · ROE −5.5% · Materials median 3.5% (n=287) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
Ladder not drawn for this name — the reason is above.ⓘ Not a forecast: each row re-prices today's filed earnings at a multiple this company itself once traded at. It abstains rather than guess on a loss year or a broken per-share basis.
Reconstructed point-in-time · 141 monthly snapshots 2014-12 → 2026-08 · 139 reconstructed, 2 live 2 forward-captured ⓘ Every month uses only what was filed by then, split-adjusted. Delisted names are absent and a trough year can throw one huge reading, so read the median, not the edges.
