Multiples & cost of capital $298000.00 · 2026-08-18 · marketstack Size & multiples Market Cap ₩15.94T Enterprise Value ⓘ — P/E (TTM) 115.01× PEG (trailing) — P/S 73.83× P/FCF 157.61× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 0.63% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.00 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM ₩2591.00 · revenue TTM ₩215.86B · FCF TTM ₩101.12B (in KRW)
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. 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 1054 Health Care 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 121.19× only 2 monthly observations — under the 12-month floor for a series line. 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 39.4% −7.2% ROE — own p10–p90 −17.5%–29.5%; range −27.9%–39.4%; median −7.2%; today 39.4% · 124 monthly observations 98th +2.69σ −36.9% 124 · 11 ▸ ROIC 29.7% −7.1% ROIC — own p10–p90 −13.6%–13.6%; range −20.6%–29.7%; median −7.1%; today 29.7% · 124 monthly observations 98th +3.14σ −15.4% 124 · 11 ▸ Net Margin 65.6% −22.4% Net Margin — own p10–p90 −52.4%–60.5%; range −61.5%–65.6%; median −22.4%; today 65.6% · 136 monthly observations 99th +2.07σ −21.3% 136 · 12 ▸ 12M Momentum −36.5% 32.6% 12M Momentum — own p10–p90 −32.3%–382.3%; range −44.4%–1280.8%; median 32.6%; today −36.5% · 131 monthly observations 34th −0.51σ 5.1% 131 · 130 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 95.7% 42.6% Sales Growth 3Y — own p10–p90 −0.5%–62.2%; range −0.5%–95.7%; median 42.6%; today 95.7% · 100 monthly observations 98th +2.68σ 9.0% 100 · 9 Market Cap $12.07B 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 44.9% −44.5% −7.2% Today (live screener basis): 39.4% 2016-05-31 · ROE 3.2% · Health Care median 5.0% (n=149) 2016-06-30 · ROE 3.2% · Health Care median 5.1% (n=151) 2016-07-31 · ROE 3.2% · Health Care median 5.1% (n=151) 2016-08-31 · ROE 3.2% · Health Care median 5.1% (n=151) 2016-09-30 · ROE 3.2% · Health Care median 5.0% (n=151) 2016-10-31 · ROE 3.2% · Health Care median 5.0% (n=151) 2016-11-30 · ROE 3.2% · Health Care median 5.0% (n=151) 2016-12-31 · ROE 3.2% · Health Care median 5.0% (n=151) 2017-01-31 · ROE 3.2% · Health Care median 5.1% (n=152) 2017-02-28 · ROE 3.2% · Health Care median 5.6% (n=154) 2017-03-31 · ROE 3.2% · Health Care median 3.2% (n=172) 2017-04-30 · ROE 3.2% · Health Care median 3.2% (n=172) 2017-05-31 · ROE −8.6% · Health Care median 3.1% (n=172) 2017-06-30 · ROE −8.6% · Health Care median 3.1% (n=172) 2017-07-31 · ROE −8.6% · Health Care median 3.1% (n=172) 2017-08-31 · ROE −8.6% · Health Care median 2.8% (n=172) 2017-09-30 · ROE −8.6% · Health Care median 2.8% (n=172) 2017-10-31 · ROE −8.6% · Health Care median 2.8% (n=172) 2017-11-30 · ROE −8.6% · Health Care median 2.8% (n=172) 2017-12-31 · ROE −8.6% · Health Care median 2.8% (n=172) 2018-01-31 · ROE −8.6% · Health Care median 2.8% (n=172) 2018-02-28 · ROE −8.6% · Health Care median 2.2% (n=175) 2018-03-31 · ROE −8.6% · Health Care median 1.0% (n=188) 2018-04-30 · ROE −8.6% · Health Care median 0.9% (n=189) 2018-05-31 · ROE −17.5% · Health Care median 1.0% (n=190) 2018-06-30 · ROE −17.5% · Health Care median 1.0% (n=190) 2018-07-31 · ROE −17.5% · Health Care median 1.0% (n=190) 2018-08-31 · ROE −17.5% · Health Care median 1.0% (n=190) 2018-09-30 · ROE −17.5% · Health Care median 1.0% (n=190) 2018-10-31 · ROE −17.5% · Health Care median 1.0% (n=190) 2018-11-30 · ROE −17.5% · Health Care median 1.0% (n=190) 2018-12-31 · ROE −17.5% · Health Care median 1.0% (n=190) 2019-01-31 · ROE −17.5% · Health Care median 1.0% (n=190) 2019-02-28 · ROE −17.5% · Health Care median 1.8% (n=193) 2019-03-31 · ROE −17.5% · Health Care median 1.3% (n=206) 2019-04-30 · ROE −17.5% · Health Care median 0.9% (n=207) 2019-05-31 · ROE −13.3% · Health Care median 1.6% (n=207) 2019-06-30 · ROE −13.3% · Health Care median 1.6% (n=207) 2019-07-31 · ROE −13.3% · Health Care median 1.6% (n=207) 2019-08-31 · ROE −13.3% · Health Care median 0.9% (n=207) 2019-09-30 · ROE −13.3% · Health Care median 0.9% (n=207) 2019-10-31 · ROE −13.3% · Health Care median 0.9% (n=207) 2019-11-30 · ROE −13.3% · Health Care median 1.6% (n=207) 2019-12-31 · ROE −13.3% · Health Care median 1.6% (n=207) 2020-01-31 · ROE −13.3% · Health Care median 1.6% (n=207) 2020-02-29 · ROE −13.3% · Health Care median 0.4% (n=215) 2020-03-31 · ROE −13.3% · Health Care median −3.6% (n=229) 2020-04-30 · ROE −13.3% · Health Care median −3.6% (n=229) 2020-05-31 · ROE −2.5% · Health Care median −3.6% (n=239) 2020-06-30 · ROE −2.5% · Health Care median −3.6% (n=241) 2020-07-31 · ROE −2.5% · Health Care median −4.0% (n=242) 2020-08-31 · ROE −2.5% · Health Care median −5.7% (n=243) 2020-09-30 · ROE −2.5% · Health Care median −5.7% (n=243) 2020-10-31 · ROE −2.5% · Health Care median −5.7% (n=243) 2020-11-30 · ROE −2.5% · Health Care median −7.9% (n=244) 2020-12-31 · ROE −2.5% · Health Care median −7.9% (n=244) 2021-01-31 · ROE −2.5% · Health Care median −7.9% (n=244) 2021-02-28 · ROE −2.5% · Health Care median −3.8% (n=254) 2021-03-31 · ROE −2.5% · Health Care median −7.9% (n=261) 2021-04-30 · ROE −2.5% · Health Care median −7.9% (n=263) 2021-05-31 · ROE −27.9% · Health Care median −6.3% (n=301) 2021-06-30 · ROE −27.9% · Health Care median −8.4% (n=309) 2021-07-31 · ROE −27.9% · Health Care median −8.5% (n=314) 2021-08-31 · ROE −27.9% · Health Care median −8.7% (n=319) 2021-09-30 · ROE −27.9% · Health Care median −9.4% (n=333) 2021-10-31 · ROE −27.9% · Health Care median −10.0% (n=338) 2021-11-30 · ROE −27.9% · Health Care median −10.4% (n=344) 2021-12-31 · ROE −27.9% · Health Care median −11.0% (n=350) 2022-01-31 · ROE −27.9% · Health Care median −11.2% (n=352) 2022-02-28 · ROE −27.9% · Health Care median −12.2% (n=403) 2022-03-31 · ROE −27.9% · Health Care median −27.9% (n=603) 2022-04-30 · ROE −27.9% · Health Care median −28.6% (n=624) 2022-05-31 · ROE −9.5% · Health Care median −29.2% (n=639) 2022-06-30 · ROE −9.5% · Health Care median −29.2% (n=641) 2022-07-31 · ROE −9.5% · Health Care median −29.2% (n=643) 2022-08-31 · ROE −9.5% · Health Care median −29.2% (n=643) 2022-09-30 · ROE −9.5% · Health Care median −29.8% (n=648) 2022-10-31 · ROE −9.5% · Health Care median −30.0% (n=650) 2022-11-30 · ROE −9.5% · Health Care median −30.0% (n=650) 2022-12-31 · ROE −9.5% · Health Care median −30.1% (n=651) 2023-01-31 · ROE −9.5% · Health Care median −30.1% (n=651) 2023-02-28 · ROE −9.5% · Health Care median −32.5% (n=658) 2023-03-31 · ROE −9.5% · Health Care median −36.5% (n=742) 2023-04-30 · ROE −9.5% · Health Care median −36.4% (n=743) 2023-05-31 · ROE −7.2% · Health Care median −36.5% (n=746) 2023-06-30 · ROE −7.2% · Health Care median −37.1% (n=750) 2023-07-31 · ROE −7.2% · Health Care median −37.4% (n=750) 2023-08-31 · ROE −7.2% · Health Care median −37.4% (n=749) 2023-09-30 · ROE −7.2% · Health Care median −37.5% (n=749) 2023-10-31 · ROE −7.2% · Health Care median −37.4% (n=750) 2023-11-30 · ROE −7.2% · Health Care median −37.5% (n=750) 2023-12-31 · ROE −7.2% · Health Care median −37.5% (n=749) 2024-01-31 · ROE −7.2% · Health Care median −37.5% (n=749) 2024-02-29 · ROE −7.2% · Health Care median −37.5% (n=755) 2024-03-31 · ROE −7.2% · Health Care median −39.0% (n=746) 2024-04-30 · ROE −7.2% · Health Care median −38.4% (n=738) 2024-05-31 · ROE −2.3% · Health Care median −38.3% (n=741) 2024-06-30 · ROE −2.3% · Health Care median −38.1% (n=741) 2024-07-31 · ROE −2.3% · Health Care median −38.4% (n=740) 2024-08-31 · ROE −2.3% · Health Care median −38.4% (n=740) 2024-09-30 · ROE −2.3% · Health Care median −38.3% (n=740) 2024-10-31 · ROE −2.3% · Health Care median −38.4% (n=740) 2024-11-30 · ROE −2.3% · Health Care median −38.3% (n=740) 2024-12-31 · ROE −2.3% · Health Care median −38.3% (n=741) 2025-01-31 · ROE −2.3% · Health Care median −38.4% (n=741) 2025-02-28 · ROE −2.3% · Health Care median −38.0% (n=744) 2025-03-31 · ROE −2.3% · Health Care median −37.7% (n=763) 2025-04-30 · ROE −2.3% · Health Care median −38.0% (n=763) 2025-05-31 · ROE 29.5% · Health Care median −37.6% (n=762) 2025-06-30 · ROE 29.5% · Health Care median −37.5% (n=762) 2025-07-31 · ROE 29.5% · Health Care median −37.5% (n=762) 2025-08-31 · ROE 29.5% · Health Care median −37.0% (n=770) 2025-09-30 · ROE 29.5% · Health Care median −37.3% (n=769) 2025-10-31 · ROE 29.5% · Health Care median −37.1% (n=769) 2025-11-30 · ROE 29.5% · Health Care median −36.9% (n=769) 2025-12-31 · ROE 29.5% · Health Care median −37.2% (n=770) 2026-01-31 · ROE 29.5% · Health Care median −37.2% (n=770) 2026-02-28 · ROE 29.5% · Health Care median −36.7% (n=772) 2026-03-31 · ROE 29.5% · Health Care median −36.6% (n=803) 2026-04-30 · ROE 29.5% · Health Care median −36.5% (n=801) 2026-05-31 · ROE 39.4% · Health Care median −36.6% (n=802) 2026-06-30 · ROE 39.4% · Health Care median −36.6% (n=802) 2026-07-14 · ROE 39.4% · Health Care median −37.8% (n=755) 2026-08-01 · ROE 39.4% · Health Care median −36.9% (n=763) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — only 2 monthly observations — under the 12-month floor for a series line. 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.
