Stock A161890 KOLMAR KOREA CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kolmar Korea Co., Ltd.

Equities

A161890

KR7161890009

Personal Products

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
48,450 KRW +0.31% Intraday chart for Kolmar Korea Co., Ltd. -1.92% -9.61%
Apr. 03 Intercos clarifies its position in lawsuit over Kolmar and Intercos Korea AN
Mar. 29 An unknown buyer completed the acquisition of Coway B&H Co., Ltd. from Kolmar Korea Co., Ltd.. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,081,136 1,164,652 920,967 974,738 1,226,431 1,143,666 - -
Enterprise Value (EV) 2 2,093 1,849 1,498 1,351 1,226 1,882 1,770 1,628
P/E ratio 37 x 7.27 x 25.7 x -44.3 x 236 x 11.3 x 9 x 8.16 x
Yield 0.7% 0.68% 1.03% 1.17% - 1.24% 1.43% 1.58%
Capitalization / Revenue 0.7 x 0.89 x 0.58 x 0.52 x 0.57 x 0.47 x 0.43 x 0.4 x
EV / Revenue 1.36 x 1.41 x 0.94 x 0.72 x 0.57 x 0.77 x 0.67 x 0.57 x
EV / EBITDA 12.3 x 10.9 x 10.5 x 9.09 x 5.34 x 6.43 x 5.46 x 4.67 x
EV / FCF 24.4 x 808 x -34.6 x 25.5 x - 16.2 x 11.1 x 8.41 x
FCF Yield 4.09% 0.12% -2.89% 3.92% - 6.16% 8.99% 11.9%
Price to Book 2.29 x 1.87 x 1.35 x 1.47 x - 1.49 x 1.31 x 1.18 x
Nbr of stocks (in thousands) 22,881 22,881 22,881 22,881 22,881 23,605 - -
Reference price 3 47,250 50,900 40,250 42,600 53,600 48,450 48,450 48,450
Announcement Date 2/21/20 2/17/21 2/21/22 2/27/23 2/22/24 - - -
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 1,541 1,314 1,586 1,866 2,155 2,458 2,659 2,862
EBITDA 1 170.4 169.9 142.6 148.7 229.9 293 324.1 348.4
EBIT 1 117.8 115 84.22 73.28 136.6 204.1 237.9 261.4
Operating Margin 7.65% 8.75% 5.31% 3.93% 6.34% 8.3% 8.95% 9.13%
Earnings before Tax (EBT) 1 63.41 221.3 67.63 16.97 35.26 156.8 196.6 232.5
Net income 1 29.06 160.8 49.69 -22.02 26.01 102.4 128.6 148.2
Net margin 1.89% 12.24% 3.13% -1.18% 1.21% 4.17% 4.84% 5.18%
EPS 2 1,276 7,005 1,565 -962.0 227.0 4,287 5,383 5,935
Free Cash Flow 3 85,627 2,288 -43,247 53,029 - 115,970 159,080 193,580
FCF margin 5,557.61% 174.11% -2,726.2% 2,842.24% - 4,718.15% 5,982.41% 6,763.25%
FCF Conversion (EBITDA) 50,248.52% 1,346.4% - 35,661.34% - 39,585.12% 49,080.98% 55,562.57%
FCF Conversion (Net income) 294,678.54% 1,422.75% - - - 113,272.88% 123,683.87% 130,656.05%
Dividend per Share 2 330.0 345.0 415.0 500.0 - 600.4 695.0 766.7
Announcement Date 2/21/20 2/17/21 2/21/22 2/27/23 2/22/24 - - -
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 2025 Q1
Net sales 1 376 402.3 410.4 502.7 473.5 479.1 487.7 599.7 516.4 551.6 576.1 666.7 597.6 616.5 -
EBITDA 18.2 - - - - - - - - - - - - - -
EBIT 1 12.78 25.92 12.91 33.6 18.1 8.632 12.06 55.67 31.04 37.82 36.73 68.41 45.82 53.6 -
Operating Margin 3.4% 6.44% 3.14% 6.68% 3.82% 1.8% 2.47% 9.28% 6.01% 6.86% 6.38% 10.26% 7.67% 8.69% -
Earnings before Tax (EBT) 1 12.58 19.48 11.28 38.8 21 -54.08 8.473 43.72 26.87 -43.81 29.22 60.1 37.44 33.22 -
Net income 1 6.398 4.125 10.01 14.8 0.8 -47.65 5.822 34.77 11.49 -46.45 19.78 41.7 23.64 20.34 -
Net margin 1.7% 1.03% 2.44% 2.94% 0.17% -9.95% 1.19% 5.8% 2.23% -8.42% 3.43% 6.25% 3.96% 3.3% -
EPS 2 - - - - - - - - - - 773.0 1,771 1,101 1,628 1,250
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 11/15/21 2/21/22 5/16/22 8/12/22 11/11/22 2/27/23 5/12/23 8/11/23 11/10/23 2/22/24 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,012 685 577 377 - 739 627 484
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.938 x 4.029 x 4.044 x 2.533 x - 2.521 x 1.934 x 1.389 x
Free Cash Flow 2 85,627 2,288 -43,247 53,029 - 115,970 159,080 193,580
ROE (net income / shareholders' equity) 6.39% 17.4% 4.2% -0.29% 1.8% 13.3% 14.8% 14.3%
ROA (Net income/ Total Assets) 1.47% 6.54% 1.41% -0.79% - 3.66% 4.44% 5.08%
Assets 1 1,981 2,458 3,535 2,774 - 2,795 2,897 2,917
Book Value Per Share 3 20,601 27,257 29,876 29,024 - 32,460 36,916 41,182
Cash Flow per Share 3 6,996 5,308 -136.0 3,969 - 8,991 10,456 12,128
Capex 1 73.7 119 40.1 37.8 - 55.5 54.2 50.2
Capex / Sales 4.78% 9.07% 2.53% 2.03% - 2.26% 2.04% 1.75%
Announcement Date 2/21/20 2/17/21 2/21/22 2/27/23 2/22/24 - - -
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

Ratings for Kolmar Korea Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
48,450 KRW
Average target price
68,062 KRW
Spread / Average Target
+40.48%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cosmetics & Perfumes

1st Jan change Capi.
KOLMAR KOREA CO., LTD. Stock Kolmar Korea Co., Ltd.
-9.61% 831M
L'ORÉAL Stock L'Oréal
-3.33% 249B
KAO CORPORATION Stock Kao Corporation
+10.09% 18.86B
GALDERMA GROUP AG Stock Galderma Group AG
0.00% 17.37B
SHISEIDO COMPANY, LIMITED Stock Shiseido Company, Limited
-1.32% 10.65B
COTY INC. Stock Coty Inc.
-7.73% 10.26B
AMOREPACIFIC CORPORATION Stock Amorepacific Corporation
+3.86% 6.72B
PROYA COSMETICS CO.,LTD. Stock Proya Cosmetics Co.,Ltd.
+9.76% 5.94B
NATURA &CO HOLDING S.A. Stock Natura &Co Holding S.A.
-0.06% 4.55B
INTER PARFUMS, INC. Stock Inter Parfums, Inc.
-16.98% 3.83B
Cosmetics & Perfumes
  1. Stock Market
  2. Equities
  3. A161890 Stock
  4. Financials Kolmar Korea Co., Ltd.