DAE-IL Corporation (KRX:092200)
South Korea · Delayed Price · Currency is KRW 5,810.00
+190.00 (3.38%)
At close: Sep 4, 2026
DAE-IL Ratios and Metrics
Market cap in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 3, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 225,114 | 558,716 | 142,585 | 192,954 | 130,574 | 215,815 | |
Market Cap Growth | 26.44% | 291.85% | -26.10% | 47.77% | -39.50% | 89.46% |
Enterprise Value | 562,643 | 899,114 | 448,475 | 465,872 | 388,107 | 496,896 |
Last Close Price | 5810.00 | 14420.00 | 3680.00 | 4980.00 | 3370.00 | 5570.00 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 3, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | - | - | 10.02 | 5.25 | 42.93 | 7.45 |
Forward PE | - | 6.55 | 6.55 | 6.55 | 6.55 | 6.55 |
PS Ratio | 0.31 | 0.74 | 0.20 | 0.27 | 0.19 | 0.37 |
PB Ratio | 1.24 | 3.12 | 0.82 | 1.20 | 0.91 | 1.63 |
P/TBV Ratio | 1.55 | 4.00 | 0.96 | 1.45 | 1.29 | 2.34 |
P/FCF Ratio | 502.07 | - | - | - | 157.22 | 14.08 |
P/OCF Ratio | 7.37 | 57.36 | 15.17 | - | 9.48 | 5.70 |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 3, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
EV/Sales Ratio | 0.78 | 1.19 | 0.62 | 0.64 | 0.56 | 0.84 |
EV/EBITDA Ratio | 11.71 | 15.45 | 6.87 | 6.38 | 5.56 | 7.65 |
EV/EBIT Ratio | 84.40 | 54.33 | 18.58 | 13.02 | 12.66 | 18.60 |
EV/FCF Ratio | 1254.85 | - | - | - | 467.29 | 32.41 |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 3, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Debt / Equity Ratio | 1.88 | 1.90 | 1.91 | 1.80 | 1.65 | 1.96 |
Debt / EBITDA Ratio | 6.52 | 5.86 | 5.12 | 3.96 | 3.40 | 4.00 |
Debt / FCF Ratio | 763.18 | - | - | - | 285.44 | 16.93 |
Net Debt / Equity Ratio | 1.67 | 1.69 | 1.66 | 1.57 | 1.28 | 1.74 |
Net Debt / EBITDA Ratio | 5.78 | 5.21 | 4.44 | 3.44 | 2.63 | 3.55 |
Net Debt / FCF Ratio | 676.87 | -13.29 | -11.85 | -2.88 | 220.97 | 15.03 |
Asset Turnover | 0.98 | 1.06 | 1.03 | 1.09 | 1.09 | 0.96 |
Inventory Turnover | 5.08 | 5.45 | 5.41 | 5.99 | 6.31 | 5.81 |
Quick Ratio | 0.41 | 0.39 | 0.32 | 0.33 | 0.33 | 0.22 |
Current Ratio | 0.76 | 0.74 | 0.66 | 0.63 | 0.59 | 0.51 |
Return on Equity (ROE) | -0.24% | -2.70% | 9.88% | 13.82% | 3.43% | 29.03% |
Return on Assets (ROA) | 0.95% | 1.44% | 2.16% | 3.36% | 3.00% | 2.71% |
Return on Invested Capital (ROIC) | -0.60% | 3.50% | 5.51% | 6.86% | 2.78% | 7.65% |
Return on Capital Employed (ROCE) | 3.20% | 5.00% | 8.10% | 13.40% | 14.50% | 13.30% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 3, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Earnings Yield | -3.83% | -1.89% | 9.98% | 19.03% | 2.33% | 13.42% |
FCF Yield | 0.20% | -4.08% | -17.14% | -45.18% | 0.64% | 7.10% |
Buyback Yield / Dilution | -2.15% | 1.26% | 2.46% | -2.46% | - | - |