Stock A017940 E1 CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials E1 Corporation

Equities

A017940

KR7017940008

Oil & Gas Refining and Marketing

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-06-02 pm EDT 		5-day change 1st Jan Change
74,300 KRW +3.48% Intraday chart for E1 Corporation +3.92% +19.26%
May. 16 E1 Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 21 E1 Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 262,781 360,203 429,584 - -
Enterprise Value (EV) 2 262.8 1,479 1,993 1,569 1,323
P/E ratio 1.85 x - 2.87 x 2.58 x 2.04 x
Yield - 8.27% 6.93% 6.83% 7.03%
Capitalization / Revenue - 0.05 x 0.04 x 0.05 x 0.04 x
EV / Revenue - 0.19 x 0.2 x 0.17 x 0.13 x
EV / EBITDA - 6.44 x 3.72 x 3.29 x 2.56 x
EV / FCF - - 10.8 x 3.91 x 2.16 x
FCF Yield - - 9.23% 25.6% 46.3%
Price to Book - 0.22 x 0.3 x 0.25 x 0.23 x
Nbr of stocks (in thousands) 5,782 5,782 5,782 - -
Reference price 3 45,450 62,300 74,300 74,300 74,300
Announcement Date 3/16/23 2/8/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 7,828 9,789 9,368 10,107
EBITDA 1 - 229.7 535.7 476.4 516
EBIT 1 - 93.17 380.2 333.6 381.3
Operating Margin - 1.19% 3.88% 3.56% 3.77%
Earnings before Tax (EBT) 1 - - 205 223 290
Net income 1 141.9 - 151 169 214
Net margin - - 1.54% 1.8% 2.12%
EPS 2 24,536 - 25,929 28,841 36,503
Free Cash Flow 3 - - 184,000 401,000 613,000
FCF margin - - 1,879.62% 4,280.76% 6,065.34%
FCF Conversion (EBITDA) - - 34,347.58% 84,164.13% 118,798.45%
FCF Conversion (Net income) - - 121,854.3% 237,278.11% 286,448.6%
Dividend per Share 2 - 5,150 5,150 5,075 5,225
Announcement Date 3/16/23 2/8/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 1,875 1,839 2,104 2,457 2,479 2,259 2,594 2,650 2,650
EBITDA 1 - 130.3 22.51 -24.41 159.1 138.4 112.2 133 127.7 152.1
EBIT 1 - 99.28 -14.44 -61.69 116.9 100.5 72.5 90.3 87.5 109.2
Operating Margin - 5.3% -0.78% -2.93% 4.76% 4.05% 3.21% 3.48% 3.3% 4.12%
Earnings before Tax (EBT) - - - - - - - - - -
Net income 124.2 - - - - - - - - -
Net margin - - - - - - - - - -
EPS 21,473 - - - - - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 5/15/23 8/11/23 11/14/23 2/8/24 5/16/24 - - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt 1 - 1,119 1,563 1,139 894
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) - 4.871 x 2.918 x 2.391 x 1.732 x
Free Cash Flow 2 - - 184,000 401,000 613,000
ROE (net income / shareholders' equity) - 13.4% 8.5% 9.3% 10.3%
ROA (Net income/ Total Assets) - 4.77% 1.6% 2.35% 2.8%
Assets 1 - - 9,438 7,191 7,643
Book Value Per Share 3 - 280,943 245,152 298,020 325,700
Cash Flow per Share 3 - 67,421 62,332 54,952 56,684
Capex 1 - 27.2 162 104 121
Capex / Sales - 0.35% 1.65% 1.11% 1.2%
Announcement Date 3/16/23 2/8/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for E1 Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
74,300 KRW
Average target price
81,000 KRW
Spread / Average Target
+9.02%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Petroleum Product Wholesale

1st Jan change Capi.
E1 CORPORATION Stock E1 Corporation
+19.26% 313M
PTT OIL AND RETAIL BUSINESS Stock PTT Oil and Retail Business
-5.24% 5.92B
PETRONAS DAGANGAN Stock PETRONAS Dagangan
-9.34% 4.18B
QATAR FUEL COMPANY Q.P.S.C. ("WOQOD") Stock Qatar Fuel Company Q.P.S.C. ("WOQOD")
-12.55% 3.96B
RUBIS Stock Rubis
+46.04% 3.74B
VIVA ENERGY GROUP LIMITED Stock Viva Energy Group Limited
-3.15% 3.67B
AMERIGAS PARTNERS, L.P. Stock AmeriGas Partners, L.P.
+23.40% 3.23B
PT AKR CORPORINDO TBK Stock PT AKR Corporindo Tbk
+8.81% 1.95B
GLOBAL PARTNERS LP Stock Global Partners LP
+13.07% 1.63B
WORLD KINECT CORPORATION Stock World Kinect Corporation
+16.59% 1.59B
Petroleum Product Wholesale
  1. Stock Market
  2. Equities
  3. A017940 Stock
  4. Financials E1 Corporation