Company Valuation: Korea Information Certificate Authority, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 246,204 273,153 196,985 213,350 174,146 236,930
Change - 10.95% -27.88% 8.31% -18.38% 36.05%
Enterprise Value (EV) 1 180,261 167,438 114,363 144,088 132,625 172,348
Change - -7.11% -31.7% 25.99% -7.96% 29.95%
P/E 25.2x 18.2x 31.9x 23.1x 15.5x 9.07x
PBR 2.71x 1.62x 1.15x 1.21x 0.92x 1.16x
PEG - 1x -0.5x 0.5x 0.8x 0x
Capitalization / Revenue 5.39x 4.64x 2.24x 2.31x 1.43x 1.71x
EV / Revenue 3.94x 2.84x 1.3x 1.56x 1.09x 1.24x
EV / EBITDA 14.4x 11.2x 5.25x 6.85x 4.76x 4.73x
EV / EBIT 17.3x 14.3x 7.28x 10.3x 7.03x 6.37x
EV / FCF 22.2x -18.9x -37.2x 26.3x 14.2x 24.2x
FCF Yield 4.51% -5.29% -2.69% 3.81% 7.02% 4.14%
Dividend per Share 2 100 120 120 70 150 -
Rate of return 1.27% 1.78% 2.46% 1.33% 3.54% -
EPS 2 312.9 370.7 153 229 273.6 653.9
Distribution rate 32% 32.4% 78.4% 30.6% 54.8% -
Net sales 1 45,712 58,871 87,826 92,219 121,893 138,466
EBITDA 1 12,486 14,984 21,768 21,047 27,857 36,438
EBIT 1 10,421 11,671 15,711 13,973 18,859 27,061
Net income 1 9,753 12,576 6,194 9,268 11,167 26,185
Net Debt 1 -65,943 -105,715 -82,622 -69,262 -41,522 -64,582
Reference price 2 7,900.00 6,760.00 4,875.00 5,280.00 4,240.00 5,930.00
Nbr of stocks (in thousands) 31,165 40,407 40,407 40,407 41,072 39,954
Announcement Date 3/16/21 3/16/22 3/15/23 3/19/24 3/17/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 113M
-350.24x6.61x24.67x-.--% 24.25B
147.59x0.79x9.95x-.--% 7.09B
15.1x - - - 4.64B
58.12x1.42x10.21x-.--% 3.38B
21.99x2.17x10.53x1.51% 1.57B
20.99x - - - 421M
Average -14.41x 2.75x 13.84x 0.38% 5.92B
Weighted average by Cap. -172.61x 4.79x 19.84x 0.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. A053300 Stock
  4. Valuation Korea Information Certificate Authority, Inc.