F&F CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64,000 KRW | -0.16% |
|
+0.95% | -28.25% |
| Apr. 01 | First Mining Gold Says its 2023 Loss Narrowed | MT |
| Mar. 25 | South Korea medical professors join doctor protest | RE |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,231,705 | 5,511,626 | 3,402,332 | 2,441,135 | - | - |
| Enterprise Value (EV) 2 | 7,481 | 5,654 | 3,402 | 2,325 | 1,900 | 1,624 |
| P/E ratio | 31.2 x | 12.6 x | 8 x | 5.49 x | 4.64 x | 4.69 x |
| Yield | - | 1.11% | - | 2.83% | 3.18% | 3.04% |
| Capitalization / Revenue | 6.64 x | 3.05 x | 1.72 x | 1.16 x | 1.03 x | 0.99 x |
| EV / Revenue | 6.87 x | 3.13 x | 1.72 x | 1.11 x | 0.8 x | 0.66 x |
| EV / EBITDA | 21.3 x | 9.34 x | 5.44 x | 3.62 x | 2.58 x | 2.25 x |
| EV / FCF | 26.8 x | 16.3 x | - | 6.21 x | 4.13 x | 3.57 x |
| FCF Yield | 3.74% | 6.12% | - | 16.1% | 24.2% | 28% |
| Price to Book | 13.2 x | 5.99 x | - | 1.49 x | 1.17 x | 1.01 x |
| Nbr of stocks (in thousands) | 38,263 | 38,143 | 38,143 | 38,143 | - | - |
| Reference price 3 | 189,000 | 144,500 | 89,200 | 64,000 | 64,000 | 64,000 |
| Announcement Date | 2/15/22 | 2/1/23 | 2/7/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,089 | 1,809 | 1,979 | 2,096 | 2,373 | 2,476 |
| EBITDA 1 | 351 | 605.2 | 625.7 | 642.6 | 736 | 722.9 |
| EBIT 1 | 321.4 | 522.4 | 551.8 | 568.5 | 664.3 | 660.9 |
| Operating Margin | 29.5% | 28.88% | 27.88% | 27.12% | 27.99% | 26.69% |
| Earnings before Tax (EBT) 1 | 321.2 | 533.8 | 560 | 590.2 | 711 | 696.2 |
| Net income 1 | 230.9 | 385.9 | 426.9 | 446.4 | 529.1 | 522.6 |
| Net margin | 21.2% | 21.33% | 21.57% | 21.3% | 22.29% | 21.11% |
| EPS 2 | 6,061 | 11,450 | 11,144 | 11,658 | 13,806 | 13,646 |
| Free Cash Flow 3 | 279,540 | 346,259 | - | 374,200 | 459,850 | 455,000 |
| FCF margin | 25,665.35% | 19,139.44% | - | 17,851.92% | 19,376.04% | 18,376.41% |
| FCF Conversion (EBITDA) | 79,637.29% | 57,213.49% | - | 58,230.18% | 62,483.41% | 62,939.48% |
| FCF Conversion (Net income) | 121,054.3% | 89,720.39% | - | 83,823.75% | 86,916.04% | 87,064.68% |
| Dividend per Share 2 | - | 1,600 | - | 1,810 | 2,037 | 1,945 |
| Announcement Date | 2/15/22 | 2/1/23 | 2/7/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 | 328.9 | 563.2 | 437.1 | 371.4 | 441.7 | 558.9 | 497.4 | 405.5 | 491.9 | 583.2 | 515.6 | 415.2 | 533.8 | 629.8 |
| EBITDA 1 | 105.5 | 195.8 | 145.5 | 108.9 | 152.9 | 197.8 | 166.5 | 133.7 | 160.2 | 164.9 | 151.1 | 116 | 174.9 | 188.4 |
| EBIT 1 | 95.75 | 182.4 | 134.6 | 94.96 | 138.4 | 154.5 | 148.8 | 110.1 | 148.5 | 144 | 143.2 | 108.3 | 154.6 | 168.3 |
| Operating Margin | 29.11% | 32.39% | 30.8% | 25.57% | 31.34% | 27.64% | 29.92% | 27.14% | 30.2% | 24.69% | 27.78% | 26.08% | 28.97% | 26.73% |
| Earnings before Tax (EBT) 1 | - | 180 | 134.3 | 94.14 | 153.8 | 151.7 | 151.6 | 107.3 | 160.5 | 140.5 | 133.4 | 103.7 | 170.3 | 167.4 |
| Net income 1 | 71.11 | 128.1 | 96.44 | 69.57 | 110.1 | 110 | 118.6 | 85.73 | 119.1 | 103.4 | 116 | 87.42 | 125.4 | 126.4 |
| Net margin | 21.62% | 22.74% | 22.06% | 18.73% | 24.92% | 19.68% | 23.85% | 21.14% | 24.21% | 17.73% | 22.5% | 21.05% | 23.49% | 20.06% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/4/21 | 2/15/22 | 5/2/22 | 8/1/22 | 11/1/22 | 2/1/23 | 5/1/23 | 7/28/23 | 10/27/23 | 2/7/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 250 | 142 | - | - | - | - |
| Net Cash position 1 | - | - | - | 116 | 541 | 817 |
| Leverage (Debt/EBITDA) | 0.7115 x | 0.2352 x | - | - | - | - |
| Free Cash Flow 2 | 279,540 | 346,259 | - | 374,200 | 459,850 | 455,000 |
| ROE (net income / shareholders' equity) | 42.4% | 54.5% | - | 31.9% | 28.2% | 24.7% |
| ROA (Net income/ Total Assets) | 40.5% | 32.7% | - | 21.4% | 20.1% | 17.4% |
| Assets 1 | 570.8 | 1,179 | - | 2,091 | 2,634 | 3,009 |
| Book Value Per Share 3 | 14,305 | 24,135 | - | 43,083 | 54,745 | 63,483 |
| Cash Flow per Share 3 | 7,618 | 9,453 | - | 13,981 | 16,156 | 17,487 |
| Capex 1 | 12 | 17.9 | - | 21.8 | 29.1 | 23.8 |
| Capex / Sales | 1.1% | 0.99% | - | 1.04% | 1.23% | 0.96% |
| Announcement Date | 2/15/22 | 2/1/23 | 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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
64,000
KRW
Average target price
112,923
KRW
Spread / Average Target
+76.44%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.25% | 1.77B | |
| +7.99% | 422B | |
| +4.73% | 143B | |
| -28.67% | 45.92B | |
| +16.55% | 18.73B | |
| +15.45% | 10.64B | |
| +27.75% | 8.41B | |
| +0.96% | 6.83B | |
| -9.08% | 6.41B | |
| +29.34% | 6.32B |
- Stock Market
- Equities
- A383220 Stock
- Financials F&F Co., Ltd
