KOREA NEW NETWORK CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 893 KRW | -0.56% |
|
+0.79% | -25.52% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 110,314 | 160,902 | 329,088 | 183,415 | 117,730 | 158,783 |
| Enterprise Value (EV) 1 | 67,356 | 122,364 | 290,182 | 127,962 | 82,427 | 122,968 |
| P/E ratio | 14.1 x | 20 x | 53.7 x | 20.1 x | 15.9 x | 19 x |
| Yield | 3% | 1.65% | 0.6% | 1.44% | 2.25% | 1.67% |
| Capitalization / Revenue | 1.72 x | 2.26 x | 5.74 x | 2.82 x | 1.78 x | 2.4 x |
| EV / Revenue | 1.05 x | 1.72 x | 5.06 x | 1.97 x | 1.25 x | 1.86 x |
| EV / EBITDA | 5.56 x | 10.4 x | 27.9 x | 9.17 x | 7.93 x | 13.4 x |
| EV / FCF | 8.53 x | -234 x | 45.6 x | 7.46 x | -28.4 x | 18 x |
| FCF Yield | 11.7% | -0.43% | 2.19% | 13.4% | -3.52% | 5.56% |
| Price to Book | 0.58 x | 0.82 x | 1.65 x | 0.89 x | 0.57 x | 0.74 x |
| Nbr of stocks (in thousands) | 132,430 | 132,430 | 132,430 | 132,430 | 132,430 | 132,430 |
| Reference price 2 | 833.0 | 1,215 | 2,485 | 1,385 | 889.0 | 1,199 |
| Announcement Date | 2/20/19 | 2/20/20 | 2/18/21 | 3/14/22 | 3/15/23 | 3/13/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 64,113 | 71,120 | 57,332 | 64,978 | 65,960 | 66,078 |
| EBITDA 1 | 12,117 | 11,755 | 10,397 | 13,948 | 10,389 | 9,190 |
| EBIT 1 | 7,804 | 7,444 | 6,207 | 9,880 | 6,738 | 6,092 |
| Operating Margin | 12.17% | 10.47% | 10.83% | 15.2% | 10.22% | 9.22% |
| Earnings before Tax (EBT) 1 | 10,256 | 10,212 | 7,897 | 11,979 | 9,562 | 10,741 |
| Net income 1 | 7,809 | 8,051 | 6,133 | 9,109 | 7,390 | 8,377 |
| Net margin | 12.18% | 11.32% | 10.7% | 14.02% | 11.2% | 12.68% |
| EPS 2 | 58.97 | 60.79 | 46.31 | 68.79 | 55.80 | 63.26 |
| Free Cash Flow 1 | 7,896 | -523.4 | 6,357 | 17,162 | -2,899 | 6,841 |
| FCF margin | 12.31% | -0.74% | 11.09% | 26.41% | -4.4% | 10.35% |
| FCF Conversion (EBITDA) | 65.16% | - | 61.15% | 123.04% | - | 74.44% |
| FCF Conversion (Net income) | 101.11% | - | 103.66% | 188.4% | - | 81.67% |
| Dividend per Share 2 | 25.00 | 20.00 | 15.00 | 20.00 | 20.00 | 20.00 |
| Announcement Date | 2/20/19 | 2/20/20 | 2/18/21 | 3/14/22 | 3/15/23 | 3/13/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 42,958 | 38,539 | 38,906 | 55,453 | 35,303 | 35,815 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 7,896 | -523 | 6,357 | 17,162 | -2,899 | 6,841 |
| ROE (net income / shareholders' equity) | 4.17% | 4.2% | 3.13% | 4.53% | 3.57% | 4% |
| ROA (Net income/ Total Assets) | 2.38% | 2.23% | 1.83% | 2.83% | 1.89% | 1.68% |
| Assets 1 | 327,908 | 360,852 | 335,170 | 321,418 | 390,362 | 498,387 |
| Book Value Per Share 2 | 1,439 | 1,479 | 1,506 | 1,552 | 1,563 | 1,622 |
| Cash Flow per Share 2 | 122.0 | 88.20 | 153.0 | 216.0 | 70.10 | 54.70 |
| Capex 1 | 1,088 | 657 | 3,068 | 1,058 | 1,909 | 1,090 |
| Capex / Sales | 1.7% | 0.92% | 5.35% | 1.63% | 2.89% | 1.65% |
| Announcement Date | 2/20/19 | 2/20/20 | 2/18/21 | 3/14/22 | 3/15/23 | 3/13/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -25.52% | 87.13M | |
| +17.18% | 193B | |
| +12.70% | 16.71B | |
| -11.56% | 8.98B | |
| -13.27% | 8.15B | |
| 0.00% | 4.94B | |
| +38.85% | 4.11B | |
| +21.05% | 3.7B | |
| +7.60% | 3.6B | |
| +47.49% | 2.72B |
- Stock Market
- Equities
- A058400 Stock
- Financials Korea New Network Co., Ltd.