Stock A060250 NHN KCP CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NHN KCP Corp.

Equities

A060250

KR7060250008

Internet Services

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
11,310 KRW -2.58% Intraday chart for NHN KCP Corp. -1.65% +10.02%
Mar. 19 NHN KCP Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 NHN KCP Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 492,436 1,603,461 1,167,904 518,129 397,490 381,895 - -
Enterprise Value (EV) 2 380.6 1,447 956.8 274.1 397.5 69.57 36.03 381.9
P/E ratio 19.8 x 49.8 x 34.8 x 14.8 x - 11.4 x 9.87 x 9.43 x
Yield 1.04% - - 1.49% - 1.94% 2.07% -
Capitalization / Revenue 1.05 x 2.57 x 1.57 x 0.63 x 0.41 x 0.35 x 0.32 x 0.31 x
EV / Revenue 0.81 x 2.32 x 1.28 x 0.33 x 0.41 x 0.06 x 0.03 x 0.31 x
EV / EBITDA 9.48 x 31.5 x 19.7 x 5.58 x - 1.33 x 0.6 x -
EV / FCF 5.99 x 25.7 x 14.4 x 7.52 x - 1.01 x 0.61 x -
FCF Yield 16.7% 3.89% 6.92% 13.3% - 99.2% 165% -
Price to Book 3.77 x 9.7 x 6.72 x 2.71 x - 1.78 x 1.56 x -
Nbr of stocks (in thousands) 39,874 39,326 38,481 38,666 38,666 33,766 - -
Reference price 3 12,350 40,774 30,350 13,400 10,280 11,310 11,310 11,310
Announcement Date 2/7/20 2/8/21 2/9/22 2/10/23 2/13/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 469.9 624.8 745.4 822.8 972 1,087 1,208 1,240
EBITDA 1 40.14 45.99 48.5 49.13 - 52.2 59.86 -
EBIT 1 32.09 39.77 43.16 44.21 41.96 49.07 57.51 59
Operating Margin 6.83% 6.37% 5.79% 5.37% 4.32% 4.52% 4.76% 4.76%
Earnings before Tax (EBT) 1 37.85 36.18 43.94 46.4 45 52.32 62.53 -
Net income 1 24.9 30.01 30.42 34.92 34.77 40.13 47.42 48
Net margin 5.3% 4.8% 4.08% 4.24% 3.58% 3.69% 3.93% 3.87%
EPS 2 623.6 819.0 873.0 903.0 - 993.7 1,146 1,200
Free Cash Flow 3 63,495 56,215 66,230 36,465 - 69,000 59,525 -
FCF margin 13,512.51% 8,996.77% 8,884.9% 4,431.96% - 6,349.28% 4,929.24% -
FCF Conversion (EBITDA) 158,170.9% 122,229.18% 136,567.87% 74,214.04% - 132,180.29% 99,438.23% -
FCF Conversion (Net income) 255,049.11% 187,294.27% 217,681.64% 104,414.15% - 171,926.92% 125,536.02% -
Dividend per Share 2 127.9 - - 200.0 - 219.8 234.3 -
Announcement Date 2/7/20 2/8/21 2/9/22 2/10/23 2/13/24 - - -
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
Net sales 1 194.3 201.4 191.6 199.2 209.7 222.3 226.4 234.2 243.1 268.4 246.1 256.8
EBITDA - - - - - - - - - - - -
EBIT 1 11.15 11.66 8.527 10.48 13.17 12.03 8.967 10.95 9.645 12.39 9.8 12.2
Operating Margin 5.74% 5.79% 4.45% 5.26% 6.28% 5.41% 3.96% 4.68% 3.97% 4.62% 3.98% 4.75%
Earnings before Tax (EBT) 1 - - - 11.8 15.49 9.773 10.93 12.74 11.63 9.699 11 13.8
Net income 1 9.399 4.535 7.176 8.843 11.89 7.011 8.247 9.425 8.815 8.287 8.2 10.3
Net margin 4.84% 2.25% 3.75% 4.44% 5.67% 3.15% 3.64% 4.02% 3.63% 3.09% 3.33% 4.01%
EPS - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 11/9/21 2/9/22 5/9/22 8/9/22 11/8/22 2/10/23 5/11/23 8/10/23 11/9/23 2/13/24 - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 112 157 211 244 - 312 346 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 63,495 56,215 66,230 36,465 - 69,000 59,525 -
ROE (net income / shareholders' equity) 20.5% 21.5% 19.2% 19.3% - 16.5% 16.7% 15.6%
ROA (Net income/ Total Assets) 8.41% 8.81% 7.75% 7.95% - 7.2% 8.13% -
Assets 1 296 340.7 392.7 439.5 - 557.4 583 -
Book Value Per Share 3 3,272 4,204 4,516 4,940 - 6,339 7,262 -
Cash Flow per Share 3 1,833 1,618 1,960 1,070 - 1,218 1,387 -
Capex 1 7.81 3.06 2.09 4.91 - 3.77 3.68 -
Capex / Sales 1.66% 0.49% 0.28% 0.6% - 0.35% 0.3% -
Announcement Date 2/7/20 2/8/21 2/9/22 2/10/23 2/13/24 - - -
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 NHN KCP Corp.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
11,310 KRW
Average target price
15,175 KRW
Spread / Average Target
+34.17%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

1st Jan change Capi.
NHN KCP CORP. Stock NHN KCP Corp.
+10.02% 277M
VISA, INC. Stock Visa, Inc.
+5.44% 549B
VENUSTECH GROUP INC. Stock Venustech Group Inc.
-27.93% 3.27B
TOPSEC TECHNOLOGIES GROUP INC. Stock Topsec Technologies Group Inc.
-37.22% 991M
BEIJING VRV SOFTWARE CORPORATION LIMITED Stock Beijing VRV Software Corporation Limited
-6.74% 886M
BEIJING CERTIFICATE AUTHORITY CO.,LTD. Stock BEIJING CERTIFICATE AUTHORITY Co.,Ltd.
-21.96% 752M
CLEARSALE S.A. Stock ClearSale S.A.
+104.00% 280M
KGINICIS CO.,LTD Stock Kginicis Co.,Ltd
-3.42% 224M
GALAXIAMONEYTREE CO.,LTD Stock GalaxiaMoneytree Co.,Ltd
-35.37% 211M
CYBER SECURITY CLOUD, INC. Stock Cyber Security Cloud, Inc.
+21.28% 154M
Internet Security & Transactions Services
  1. Stock Market
  2. Equities
  3. A060250 Stock
  4. Financials NHN KCP Corp.