NICE INFORMATION & TELECOMMUNICATION, INC. Financials Nice Information & Telecommunication, Inc.
Equities
A036800
KR7036800001
Internet Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21,500 KRW | +0.70% |
|
-0.46% | -0.23% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 268,566 | 267,160 | 276,534 | 246,892 | 194,149 | 188,575 | - | - |
| Enterprise Value (EV) 2 | 268.6 | 267.2 | 53.6 | 246.9 | -82.81 | -103.3 | -115.4 | -133.1 |
| P/E ratio | 8.92 x | 19.8 x | 6.95 x | 6.51 x | 6.52 x | 5.79 x | 5.1 x | 4.89 x |
| Yield | - | 1.61% | 2% | 2.45% | 3.02% | 3.56% | 3.44% | 3.79% |
| Capitalization / Revenue | - | 0.51 x | 0.41 x | 0.31 x | 0.22 x | 0.2 x | 0.19 x | 0.17 x |
| EV / Revenue | - | 0.51 x | 0.08 x | 0.31 x | -0.09 x | -0.11 x | -0.12 x | -0.12 x |
| EV / EBITDA | - | - | 0.86 x | 3.43 x | -1.3 x | -1.43 x | -1.75 x | -1.87 x |
| EV / FCF | - | - | 1.01 x | - | -0.6 x | -3.33 x | -2.75 x | -2.66 x |
| FCF Yield | - | - | 99.3% | - | -166% | -30% | -36.4% | -37.6% |
| Price to Book | - | - | 1 x | 0.79 x | 0.65 x | 0.6 x | 0.55 x | 0.5 x |
| Nbr of stocks (in thousands) | 9,374 | 9,374 | 9,374 | 9,299 | 9,009 | 8,771 | - | - |
| Reference price 3 | 28,650 | 28,500 | 29,500 | 26,550 | 21,550 | 21,500 | 21,500 | 21,500 |
| Announcement Date | 3/16/20 | 2/16/21 | 3/8/22 | 3/13/23 | 3/18/24 | - | - | - |
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 | - | 519.3 | 670.5 | 804.9 | 891.6 | 961 | 1,002 | 1,082 |
| EBITDA 1 | - | - | 62.07 | 71.9 | 63.69 | 72.5 | 65.9 | 71.35 |
| EBIT 1 | - | 36.72 | 46.82 | 48.08 | 36.73 | 40.95 | 45.6 | 53.6 |
| Operating Margin | - | 7.07% | 6.98% | 5.97% | 4.12% | 4.26% | 4.55% | 4.96% |
| Earnings before Tax (EBT) 1 | - | 33.92 | 50.7 | 51.16 | 38.7 | 47.25 | 49.25 | 55.85 |
| Net income 1 | 30.11 | 13.51 | 39.8 | 38.27 | 30.28 | 37.3 | 34.2 | 43.95 |
| Net margin | - | 2.6% | 5.94% | 4.76% | 3.4% | 3.88% | 3.41% | 4.06% |
| EPS 2 | 3,212 | 1,441 | 4,245 | 4,079 | 3,306 | 3,712 | 4,214 | 4,400 |
| Free Cash Flow 3 | - | - | 53,209 | - | 137,489 | 31,000 | 42,000 | 50,000 |
| FCF margin | - | - | 7,936.22% | - | 15,419.97% | 3,225.64% | 4,192.31% | 4,622.35% |
| FCF Conversion (EBITDA) | - | - | 85,727.68% | - | 215,868.85% | 42,758.62% | 63,732.93% | 70,077.08% |
| FCF Conversion (Net income) | - | - | 133,700.33% | - | 454,041.22% | 83,109.92% | 122,807.02% | 113,765.64% |
| Dividend per Share 2 | - | 460.0 | 590.0 | 650.0 | 650.0 | 765.0 | 740.0 | 815.0 |
| Announcement Date | 3/16/20 | 2/16/21 | 3/8/22 | 3/13/23 | 3/18/24 | - | - | - |
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 | 181.4 | 176.4 | 204.7 | 210.9 | 213 | 208.8 | 225.1 | 224.7 | 233.1 | 234.4 | 242.3 | 245.3 | 253.8 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 13.47 | 10.7 | 13.64 | 13.45 | 10.29 | 6.512 | 10.94 | 12.3 | 6.986 | 8.1 | 10.5 | 12.6 | 9.2 |
| Operating Margin | 7.43% | 6.07% | 6.66% | 6.38% | 4.83% | 3.12% | 4.86% | 5.47% | 3% | 3.46% | 4.33% | 5.14% | 3.62% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | 12.74 | 15.49 | 2.989 | - | 12 | - | - |
| Net income 1 | 12.96 | - | 11.56 | - | - | - | 9.674 | 11.67 | 3.183 | - | 9 | - | - |
| Net margin | 7.14% | - | 5.65% | - | - | - | 4.3% | 5.19% | 1.37% | - | 3.71% | - | - |
| EPS | - | - | 1,233 | - | - | - | - | 1,286 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/8/22 | 5/13/22 | 8/16/22 | 11/14/22 | 3/13/23 | 5/15/23 | 8/14/23 | 11/14/23 | 3/18/24 | 5/16/24 | - | - | - |
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 | - | - | 223 | - | 277 | 292 | 304 | 322 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | 53,209 | - | 137,489 | 31,000 | 42,000 | 50,000 |
| ROE (net income / shareholders' equity) | - | 4.67% | 15.2% | 13% | 9.43% | 10.7% | 10.4% | 10.7% |
| ROA (Net income/ Total Assets) | - | 1.7% | 5.18% | - | 2.7% | 2.95% | 2.85% | 3% |
| Assets 1 | - | 795.4 | 767.9 | - | 1,121 | 1,264 | 1,200 | 1,465 |
| Book Value Per Share 3 | - | - | 29,620 | 33,533 | 32,989 | 36,053 | 39,283 | 42,967 |
| Cash Flow per Share 3 | - | - | 6,419 | 4,469 | 15,725 | 6,848 | 5,698 | 5,732 |
| Capex 1 | - | - | 6.97 | - | 6.56 | 10 | 10.2 | 11 |
| Capex / Sales | - | - | 1.04% | - | 0.74% | 1.04% | 1.02% | 1.01% |
| Announcement Date | 3/16/20 | 2/16/21 | 3/8/22 | 3/13/23 | 3/18/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
3
Last Close Price
21,500
KRW
Average target price
26,333
KRW
Spread / Average Target
+22.48%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.23% | 137M | |
| +7.04% | 558B | |
| +5.46% | 418B | |
| -34.67% | 2.95B | |
| -48.57% | 817M | |
| -20.00% | 760M | |
| -31.94% | 656M | |
| +141.87% | 324M | |
| -4.86% | 274M | |
| -6.92% | 216M |
- Stock Market
- Equities
- A036800 Stock
- Financials Nice Information & Telecommunication, Inc.
