HYUNDAI HOME SHOPPING NETWORK CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54,200 KRW | +1.31% |
|
-2.87% | +25.90% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 940,864 | 932,992 | 725,787 | 617,034 | 492,826 | 620,468 | - | - |
| Enterprise Value (EV) 2 | 728.3 | 573.6 | 367.2 | 865.7 | 492.8 | 869.8 | 831.5 | 692.5 |
| P/E ratio | 10.9 x | 8.3 x | 7.14 x | 7.05 x | - | 6.53 x | 6.12 x | 5.36 x |
| Yield | 2.48% | 2.7% | 3.47% | 4.45% | - | 5.54% | 5.78% | 6.27% |
| Capitalization / Revenue | 0.43 x | 0.41 x | 0.33 x | 0.29 x | 0.24 x | 0.28 x | 0.27 x | 0.26 x |
| EV / Revenue | 0.33 x | 0.25 x | 0.17 x | 0.41 x | 0.24 x | 0.4 x | 0.37 x | 0.29 x |
| EV / EBITDA | 3.52 x | 2.49 x | 1.77 x | 4.91 x | - | 5.66 x | 5.41 x | 3.8 x |
| EV / FCF | 315 x | 2.77 x | 14.2 x | -9.75 x | - | 14 x | 18.2 x | 16.9 x |
| FCF Yield | 0.32% | 36.1% | 7.07% | -10.3% | - | 7.17% | 5.49% | 5.92% |
| Price to Book | 0.54 x | 0.54 x | 0.39 x | 0.32 x | - | 0.31 x | 0.3 x | 0.29 x |
| Nbr of stocks (in thousands) | 11,688 | 11,448 | 11,448 | 11,448 | 11,448 | 11,448 | - | - |
| Reference price 3 | 80,500 | 81,500 | 63,400 | 53,900 | 43,050 | 54,200 | 54,200 | 54,200 |
| Announcement Date | 2/10/20 | 2/5/21 | 2/8/22 | 2/7/23 | 2/6/24 | - | - | - |
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 | 2,206 | 2,297 | 2,205 | 2,102 | 2,065 | 2,192 | 2,269 | 2,429 |
| EBITDA 1 | 206.9 | 230.7 | 207.5 | 176.2 | - | 153.7 | 153.7 | 182 |
| EBIT 1 | 129.5 | 153.6 | 128.5 | 110.9 | 60.55 | 83.3 | 87 | 119 |
| Operating Margin | 5.87% | 6.68% | 5.83% | 5.28% | 2.93% | 3.8% | 3.83% | 4.9% |
| Earnings before Tax (EBT) 1 | 129.6 | 160.4 | 154.6 | 96.99 | 119.7 | 127 | 135.5 | 158 |
| Net income 1 | 87.04 | 112.9 | 101.7 | 87.53 | 137.3 | 97.5 | 104 | 121 |
| Net margin | 3.94% | 4.91% | 4.61% | 4.16% | 6.65% | 4.45% | 4.58% | 4.98% |
| EPS 2 | 7,354 | 9,814 | 8,881 | 7,646 | - | 8,298 | 8,859 | 10,115 |
| Free Cash Flow 3 | 2,310 | 207,127 | 25,947 | -88,765 | - | 62,333 | 45,667 | 41,000 |
| FCF margin | 104.7% | 9,016.61% | 1,176.78% | -4,223.36% | - | 2,843.67% | 2,012.34% | 1,687.94% |
| FCF Conversion (EBITDA) | 1,116.6% | 89,767.67% | 12,504.61% | - | - | 40,563.99% | 29,718% | 22,527.47% |
| FCF Conversion (Net income) | 2,654.12% | 183,514.38% | 25,519.15% | - | - | 63,931.62% | 43,910.26% | 33,884.3% |
| Dividend per Share 2 | 2,000 | 2,200 | 2,200 | 2,400 | - | 3,000 | 3,133 | 3,400 |
| Announcement Date | 2/10/20 | 2/5/21 | 2/8/22 | 2/7/23 | 2/6/24 | - | - | - |
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 | 575.3 | 569.2 | 539.1 | 573.8 | 564 | 424 | 494.4 | 522.8 | 505.1 | 542.6 | 561 | 588.4 | 551 | 554 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 27.4 | 20.58 | 36.33 | 29.62 | 34.09 | 10.88 | 16.78 | 17.66 | 16.82 | 9.28 | 20.43 | 24.4 | 20.87 | 18.13 |
| Operating Margin | 4.76% | 3.61% | 6.74% | 5.16% | 6.04% | 2.57% | 3.39% | 3.38% | 3.33% | 1.71% | 3.64% | 4.15% | 3.79% | 3.27% |
| Earnings before Tax (EBT) 1 | 73.85 | -34.85 | 55.66 | 34.73 | 50.02 | -43.42 | 54.06 | 31.99 | 29.93 | 3.758 | 41.95 | 23.2 | 26 | 30 |
| Net income 1 | 65.72 | -43.25 | 43.64 | 28.93 | 40.65 | -25.7 | 82.35 | 30.25 | 23.93 | 0.813 | 27.95 | 19.15 | 20 | 23 |
| Net margin | 11.42% | -7.6% | 8.1% | 5.04% | 7.21% | -6.06% | 16.66% | 5.79% | 4.74% | 0.15% | 4.98% | 3.25% | 3.63% | 4.15% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/21 | 2/8/22 | 5/9/22 | 8/8/22 | 11/7/22 | 2/7/23 | 5/8/23 | 8/7/23 | 11/6/23 | 2/6/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 249 | - | 249 | 211 | 72 |
| Net Cash position 1 | 213 | 359 | 359 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 1.411 x | - | 1.623 x | 1.373 x | 0.3956 x |
| Free Cash Flow 2 | 2,310 | 207,127 | 25,947 | -88,765 | - | 62,333 | 45,667 | 41,000 |
| ROE (net income / shareholders' equity) | 5.1% | 6.39% | 5.53% | 4.56% | - | 4.67% | 4.73% | 5.5% |
| ROA (Net income/ Total Assets) | 3.45% | 4.35% | 3.84% | 3.25% | - | 3.1% | 3.13% | 3.5% |
| Assets 1 | 2,524 | 2,596 | 2,647 | 2,691 | - | 3,145 | 3,319 | 3,457 |
| Book Value Per Share 3 | 148,171 | 149,799 | 164,432 | 171,103 | - | 175,725 | 181,238 | 189,012 |
| Cash Flow per Share 3 | - | - | 7,854 | -4,709 | - | 9,939 | 9,118 | - |
| Capex 1 | 30.1 | 24.5 | 64 | 34.9 | - | 48.3 | 48.7 | 49 |
| Capex / Sales | 1.37% | 1.06% | 2.9% | 1.66% | - | 2.2% | 2.14% | 2.02% |
| Announcement Date | 2/10/20 | 2/5/21 | 2/8/22 | 2/7/23 | 2/6/24 | - | - | - |
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
B+
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
54,200
KRW
Average target price
71,000
KRW
Spread / Average Target
+31.00%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +25.90% | 451M | |
| -5.25% | 124M |
- Stock Market
- Equities
- A057050 Stock
- Financials Hyundai Home Shopping Network Corporation
