NASMEDIA CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17,240 KRW | -2.54% |
|
-5.95% | -22.69% |
| May. 16 | Nasmedia Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 06 | Nasmedia Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 291,969 | 286,184 | 338,396 | 282,755 | 252,128 | 194,353 | - | - |
| Enterprise Value (EV) 2 | 270.9 | 236.1 | 195.8 | 133.5 | 133.5 | 14.25 | -9.88 | -38.68 |
| P/E ratio | 14.1 x | 11.4 x | 11.8 x | 9.6 x | 15.1 x | 8.92 x | 7.53 x | 6.69 x |
| Yield | 1.98% | 2.61% | 2.43% | 2.8% | 3.14% | 4.08% | 4.34% | 4.53% |
| Capitalization / Revenue | 2.5 x | 2.56 x | 2.73 x | 1.86 x | 1.72 x | 1.23 x | 1.13 x | 1.04 x |
| EV / Revenue | 2.32 x | 2.12 x | 1.58 x | 0.88 x | 0.91 x | 0.09 x | -0.06 x | -0.21 x |
| EV / EBITDA | 7.98 x | 6.35 x | 4.95 x | 3.58 x | 5.35 x | 0.43 x | -0.27 x | -0.95 x |
| EV / FCF | 8.52 x | 5.18 x | 4.7 x | 6.94 x | 18.3 x | 0.22 x | -0.29 x | -0.99 x |
| FCF Yield | 11.7% | 19.3% | 21.3% | 14.4% | 5.46% | 456% | -343% | -101% |
| Price to Book | 2.06 x | 1.56 x | 1.65 x | 1.25 x | 1.18 x | 0.9 x | 0.83 x | 0.76 x |
| Nbr of stocks (in thousands) | 11,652 | 11,316 | 11,314 | 11,310 | 11,306 | 11,306 | - | - |
| Reference price 3 | 25,056 | 25,289 | 29,909 | 25,000 | 22,300 | 17,240 | 17,240 | 17,240 |
| Announcement Date | 2/5/20 | 2/4/21 | 2/8/22 | 2/7/23 | 2/7/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 117 | 111.6 | 124.2 | 152.4 | 146.8 | 157.5 | 172.6 | 186.2 |
| EBITDA 1 | 33.95 | 37.17 | 39.53 | 37.26 | 24.95 | 32.82 | 36.25 | 40.62 |
| EBIT 1 | 30.56 | 26.97 | 32.88 | 33.05 | 20.52 | 25.68 | 32.08 | 36.58 |
| Operating Margin | 26.12% | 24.16% | 26.48% | 21.69% | 13.98% | 16.3% | 18.58% | 19.65% |
| Earnings before Tax (EBT) 1 | 31.56 | 29.85 | 36.06 | 36.03 | 21.9 | 30.37 | 35.88 | 40.4 |
| Net income 1 | 20.62 | 22.89 | 26.15 | 26.78 | - | 22.37 | 26.98 | 30.25 |
| Net margin | 17.62% | 20.5% | 21.06% | 17.57% | - | 14.2% | 15.63% | 16.25% |
| EPS 2 | 1,775 | 2,225 | 2,542 | 2,605 | 1,478 | 1,933 | 2,290 | 2,576 |
| Free Cash Flow 3 | 31,789 | 45,557 | 41,702 | 19,237 | 7,290 | 65,000 | 33,867 | 39,033 |
| FCF margin | 27,168.86% | 40,806.26% | 33,586.88% | 12,622.88% | 4,967.03% | 41,269.84% | 19,621.48% | 20,965.94% |
| FCF Conversion (EBITDA) | 93,632.18% | 122,574.76% | 105,489.24% | 51,631.57% | 29,213.01% | 198,019.8% | 93,425.29% | 96,082.05% |
| FCF Conversion (Net income) | 154,175.63% | 199,023.65% | 159,477.63% | 71,823.57% | - | 290,610.99% | 125,548.35% | 129,035.81% |
| Dividend per Share 2 | 495.9 | 661.2 | 727.3 | 700.0 | 700.0 | 703.8 | 748.8 | 781.2 |
| Announcement Date | 2/5/20 | 2/4/21 | 2/8/22 | 2/7/23 | 2/7/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 36.33 | 32.56 | 39.05 | 39.51 | 41.28 | 32.1 | 35.4 | 39.78 | 39.48 | 32.08 | 37.28 | 43.28 | 45.4 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 10.69 | 6.919 | 10.79 | 8.461 | 6.883 | 2.439 | 4.692 | 7.234 | 6.152 | 2.203 | 5.8 | 8.775 | 8.875 |
| Operating Margin | 29.43% | 21.25% | 27.63% | 21.41% | 16.68% | 7.6% | 13.25% | 18.18% | 15.58% | 6.87% | 15.56% | 20.28% | 19.55% |
| Earnings before Tax (EBT) 1 | 11.27 | 7.368 | 11.34 | 9.346 | 7.972 | 3.707 | 6.157 | 8.64 | 3.391 | 4.062 | 7.55 | 10.9 | 10.9 |
| Net income 1 | 8.055 | 4.994 | 7.718 | 6.789 | 7.282 | 2.879 | 4.702 | 6.214 | 2.919 | 3.007 | 5.025 | 7.35 | 6.875 |
| Net margin | 22.17% | 15.34% | 19.77% | 17.18% | 17.64% | 8.97% | 13.28% | 15.62% | 7.39% | 9.37% | 13.48% | 16.98% | 15.14% |
| EPS | 782.7 | - | - | - | - | - | 416.0 | - | - | 266.0 | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/8/22 | 5/11/22 | 8/12/22 | 11/9/22 | 2/7/23 | 5/12/23 | 8/8/23 | 11/9/23 | 2/7/24 | 5/2/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 21.1 | 50 | 143 | 149 | 119 | 180 | 204 | 233 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 31,789 | 45,557 | 41,702 | 19,237 | 7,290 | 65,000 | 33,867 | 39,033 |
| ROE (net income / shareholders' equity) | 15.1% | 14.8% | 14.8% | 13.7% | 8% | 10.3% | 11.5% | 11.9% |
| ROA (Net income/ Total Assets) | 6.25% | 5.88% | 5.73% | 5.31% | 3.24% | 4.5% | 5% | 5.37% |
| Assets 1 | 329.7 | 389.2 | 456.2 | 504.2 | - | 497 | 539.5 | 563.7 |
| Book Value Per Share 3 | 12,178 | 16,211 | 18,137 | 19,944 | 18,833 | 19,085 | 20,693 | 22,577 |
| Cash Flow per Share | 2,790 | - | 4,326 | - | - | - | - | - |
| Capex 1 | 0.63 | 1.52 | 2.8 | 2.78 | 0.83 | 1.73 | 2 | 1.75 |
| Capex / Sales | 0.54% | 1.37% | 2.25% | 1.82% | 0.56% | 1.1% | 1.16% | 0.94% |
| Announcement Date | 2/5/20 | 2/4/21 | 2/8/22 | 2/7/23 | 2/7/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
17,240
KRW
Average target price
26,000
KRW
Spread / Average Target
+50.81%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.69% | 142M | |
| +14.26% | 7.16B | |
| -26.75% | 1.56B | |
| -7.03% | 1.24B | |
| -22.41% | 1B | |
| -0.34% | 559M | |
| +26.45% | 502M | |
| +16.54% | 446M | |
| -41.46% | 427M | |
| -39.21% | 339M |
- Stock Market
- Equities
- A089600 Stock
- Financials Nasmedia Co., Ltd.
