Stock A089590 JEJU AIR CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jeju Air Co., Ltd.

Equities

A089590

KR7089590004

Airlines

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
10,840 KRW +0.18% Intraday chart for Jeju Air Co., Ltd. +0.93% -7.59%
Apr. 25 Four South Korean budget airlines submit bids for Asiana cargo unit, media says RE
Mar. 07 S.Korea's T'way Air sees 'golden opportunity' from new EU routes RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 704,488 705,186 874,540 1,146,165 945,099 873,391 - -
Enterprise Value (EV) 2 742.2 1,235 1,155 1,431 945.1 1,261 1,224 1,154
P/E ratio -21.3 x -1.81 x -2.61 x -4.56 x 7.4 x 7.43 x 7.52 x 6.94 x
Yield 2.43% - - - - - - -
Capitalization / Revenue 0.51 x 1.87 x 3.2 x 1.63 x 0.55 x 0.46 x 0.47 x 0.44 x
EV / Revenue 0.54 x 3.28 x 4.23 x 2.04 x 0.55 x 0.66 x 0.65 x 0.58 x
EV / EBITDA 5.56 x -7.66 x -6.05 x -28.8 x - 3.68 x 3.84 x 3.27 x
EV / FCF 17.5 x -4.09 x -10.7 x -20 x - 16.5 x 7.71 x 10.9 x
FCF Yield 5.72% -24.5% -9.34% -5.01% - 6.07% 13% 9.18%
Price to Book 2.17 x 2.56 x 3.85 x 3.74 x - 2.02 x 1.64 x 1.29 x
Nbr of stocks (in thousands) 26,287 38,430 49,690 76,924 80,571 80,571 - -
Reference price 3 26,800 18,350 17,600 14,900 11,730 10,840 10,840 10,840
Announcement Date 2/11/20 2/15/21 3/15/22 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 1,384 377 273.1 702.5 1,724 1,899 1,874 2,001
EBITDA 1 133.5 -161.3 -190.9 -49.71 - 342.2 319 352.7
EBIT 1 -32.89 -335.8 -317.2 -177.5 169.8 173.2 151.3 164.8
Operating Margin -2.38% -89.08% -116.14% -25.27% 9.85% 9.12% 8.08% 8.23%
Earnings before Tax (EBT) 1 -47.5 -405.1 -354.8 -217.2 172.6 164.6 140.7 167.3
Net income 1 -33.12 -306.5 -272.3 -173.9 130.8 124.4 106.4 130.7
Net margin -2.39% -81.29% -99.71% -24.75% 7.59% 6.55% 5.68% 6.53%
EPS 2 -1,260 -10,125 -6,754 -3,264 1,585 1,458 1,441 1,562
Free Cash Flow 3 42,466 -302,242 -107,896 -71,697 - 76,500 158,667 106,000
FCF margin 3,068.37% -80,171.7% -39,510.93% -10,205.86% - 4,029.28% 8,467.78% 5,296.69%
FCF Conversion (EBITDA) 31,812.75% - - - - 22,352.08% 49,738.77% 30,056.71%
FCF Conversion (Net income) - - - - - 61,519.9% 149,122.81% 81,122.45%
Dividend per Share 650.0 - - - - - - -
Announcement Date 2/11/20 2/15/21 3/15/22 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 68.23 87.91 81.19 126.2 195.7 299.4 424.9 373.9 443.4 481.9 506.8 440.3 503.6 485.3
EBITDA - -35.71 - - - - - - - - - - - -
EBIT 1 -91.32 -67.31 -78.94 -55.71 -61.57 18.72 70.6 24.67 48.2 26.33 71.76 23.33 54.28 22.62
Operating Margin -133.86% -76.57% -97.24% -44.15% -31.46% 6.25% 16.62% 6.6% 10.87% 5.46% 14.16% 5.3% 10.78% 4.66%
Earnings before Tax (EBT) 1 -109.3 -67.65 -87.17 -74.65 -88.54 33.12 63.5 26.66 38.65 43.74 62.95 18.85 55.1 18.1
Net income 1 -83.03 -53.9 -65.91 -56.32 -67.58 15.95 48.21 21.53 31.03 33.55 46.42 17.3 40.4 14
Net margin -121.7% -61.31% -81.19% -44.64% -34.53% 5.33% 11.35% 5.76% 7% 6.96% 9.16% 3.93% 8.02% 2.88%
EPS - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/15/21 3/15/22 5/16/22 8/16/22 11/14/22 2/7/23 5/15/23 8/8/23 11/7/23 2/6/24 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 37.7 529 280 285 - 388 350 281
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.2823 x -3.283 x -1.469 x -5.724 x - 1.132 x 1.098 x 0.7968 x
Free Cash Flow 2 42,466 -302,242 -107,896 -71,697 - 76,500 158,667 106,000
ROE (net income / shareholders' equity) -9.64% -117% -136% -70.1% 41.2% 30.7% 20.7% 17.5%
ROA (Net income/ Total Assets) -2.73% -23.8% -22.4% -11.9% - 6.18% 5.25% 6.5%
Assets 1 1,213 1,289 1,218 1,465 - 2,012 2,027 2,010
Book Value Per Share 3 12,370 7,163 4,567 3,986 - 5,367 6,618 8,418
Cash Flow per Share 3 3,192 -9,433 -2,077 2,596 - 4,662 4,161 4,476
Capex 1 41.4 16.7 24.2 210 - 198 175 160
Capex / Sales 2.99% 4.43% 8.85% 29.89% - 10.44% 9.33% 7.97%
Announcement Date 2/11/20 2/15/21 3/15/22 2/7/23 2/6/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Jeju Air Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
10,840 KRW
Average target price
14,042 KRW
Spread / Average Target
+29.54%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Airlines

1st Jan change Capi.
JEJU AIR CO., LTD. Stock Jeju Air Co., Ltd.
-7.59% 635M
DELTA AIR LINES, INC. Stock Delta Air Lines, Inc.
+24.09% 32.01B
RYANAIR HOLDINGS PLC Stock Ryanair Holdings plc
+6.68% 24.77B
SINGAPORE AIRLINES LIMITED Stock Singapore Airlines Limited
-0.30% 19.86B
INTERGLOBE AVIATION LIMITED Stock InterGlobe Aviation Limited
+32.63% 18.21B
UNITED AIRLINES HOLDINGS, INC. Stock United Airlines Holdings, Inc.
+28.07% 17.37B
AIR CHINA LIMITED Stock Air China Limited
-16.19% 14.84B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI Stock Türk Hava Yollari Anonim Ortakligi
+38.67% 13.47B
CHINA SOUTHERN AIRLINES COMPANY LIMITED Stock China Southern Airlines Company Limited
-14.20% 12.32B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A. Stock International Consolidated Airlines Group, S.A.
+13.74% 10.8B
Other Airlines
  1. Stock Market
  2. Equities
  3. A089590 Stock
  4. Financials Jeju Air Co., Ltd.