Financials JLS Co.,Ltd.

Equities

A040420

KR7040420002

Professional & Business Education

End-of-day quote Korea S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
6,860 KRW -0.15% Intraday chart for JLS Co.,Ltd. +0.29% -2.00%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 113,086 94,114 108,605 106,663 104,571 102,480 -
Enterprise Value (EV) 2 131.8 94.11 116 106.7 104.6 81.08 72.28
P/E ratio 14.7 x 14 x 7.96 x 8.02 x 7.86 x 7.49 x 7.28 x
Yield 5.68% - 7.29% 6.02% - 7.73% 7.73%
Capitalization / Revenue 1.21 x - 1.07 x 0.96 x 0.92 x 0.87 x 0.86 x
EV / Revenue 1.41 x - 1.14 x 0.96 x 0.92 x 0.69 x 0.6 x
EV / EBITDA 6.24 x - 6.35 x 5.99 x 6.1 x 3.2 x 2.87 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 1.77 x - 1.58 x - - 1.18 x 1.1 x
Nbr of stocks (in thousands) 14,939 14,939 14,939 14,939 14,939 14,939 -
Reference price 3 7,570 6,300 7,270 7,140 7,000 6,860 6,860
Announcement Date 2/7/20 3/17/21 2/8/22 3/6/23 3/12/24 - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 93.57 - 101.7 110.8 113.4 117.3 119.7
EBITDA 1 21.13 - 18.27 17.82 17.15 25.3 25.2
EBIT 1 13.4 - 16.99 16.73 16.38 17.5 17.9
Operating Margin 14.32% - 16.7% 15.1% 14.45% 14.92% 14.95%
Earnings before Tax (EBT) 1 10.02 - 17.32 16.65 16.77 17.8 18.3
Net income 1 7.674 6.711 13.63 13.3 13.31 14.4 14.8
Net margin 8.2% - 13.4% 12.01% 11.75% 12.28% 12.36%
EPS 2 514.0 449.0 913.0 890.0 891.0 916.0 942.0
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 430.0 - 530.0 430.0 - 530.0 530.0
Announcement Date 2/7/20 3/17/21 2/8/22 3/6/23 3/12/24 - -
1KRW in Billions2KRW
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
Net sales 1 26.63 25.65 27.81 27.52 27.89 27.57 29.4 28.49 28.46 27.02
EBITDA - - - - - - - - - -
EBIT - 2.847 4.891 4.673 4.203 2.959 5.219 4.445 4.235 -
Operating Margin - 11.1% 17.59% 16.98% 15.07% 10.73% 17.75% 15.6% 14.88% -
Earnings before Tax (EBT) - - - - - - - - - -
Net income 4.199 - - - - - - - - -
Net margin 15.77% - - - - - - - - -
EPS - - 245.0 - - - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 11/9/21 2/8/22 5/13/22 8/11/22 11/11/22 3/6/23 5/10/23 8/11/23 11/13/23 3/12/24
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 18.7 - 7.4 - - - -
Net Cash position 1 - - - - - 21.4 30.2
Leverage (Debt/EBITDA) 0.8839 x - 0.4049 x - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 12.2% - 20.1% - - 16.4% 15.7%
ROA (Net income/ Total Assets) 7.79% - 12.9% - - 13.1% 12.7%
Assets 1 98.55 - 105.6 - - 109.9 116.5
Book Value Per Share 2 4,282 - 4,595 - - 5,796 6,233
Cash Flow per Share 2 865.0 - 1,774 - - 1,364 1,366
Capex 1 20.5 - 1.58 - - 4.2 4.8
Capex / Sales 21.86% - 1.55% - - 3.58% 4.01%
Announcement Date 2/7/20 3/17/21 2/8/22 3/6/23 3/12/24 - -
1KRW in Billions2KRW
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6,860 KRW
Average target price
10,000 KRW
Spread / Average Target
+45.77%
Consensus

Quarterly revenue - Rate of surprise