Financials Nice Information & Telecommunication, Inc.

Equities

A036800

KR7036800001

Internet Services

End-of-day quote Korea S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
22,800 KRW -2.98% Intraday chart for Nice Information & Telecommunication, Inc. +0.22% +5.80%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 268,566 267,160 276,534 246,892 194,149 204,173 - -
Enterprise Value (EV) 2 268.6 267.2 53.6 246.9 194.1 -100.8 -88.53 -77.63
P/E ratio 8.92 x 19.8 x 6.95 x 6.51 x 6.52 x 6.31 x 5.54 x 5.97 x
Yield - 1.61% 2% 2.45% - 3.51% 3.13% 3.95%
Capitalization / Revenue - 0.51 x 0.41 x 0.31 x 0.22 x 0.21 x 0.2 x 0.18 x
EV / Revenue - 0.51 x 0.08 x 0.31 x 0.22 x -0.1 x -0.09 x -0.07 x
EV / EBITDA - - 0.86 x 3.43 x 3.05 x -1.27 x -1.39 x -1.16 x
EV / FCF - - 1.01 x - - -2.88 x -2.21 x -
FCF Yield - - 99.3% - - -34.7% -45.2% -
Price to Book - - 1 x 0.79 x - 0.63 x 0.57 x 0.54 x
Nbr of stocks (in thousands) 9,374 9,374 9,374 9,299 9,009 8,955 - -
Reference price 3 28,650 28,500 29,500 26,550 21,550 22,800 22,800 22,800
Announcement Date 3/16/20 2/16/21 3/8/22 3/13/23 3/18/24 - - -
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 - 519.3 670.5 804.9 891.6 961 1,012 1,105
EBITDA 1 - - 62.07 71.9 63.69 79.7 63.85 66.8
EBIT 1 - 36.72 46.82 48.08 36.73 40.8 46.93 44.3
Operating Margin - 7.07% 6.98% 5.97% 4.12% 4.25% 4.64% 4.01%
Earnings before Tax (EBT) 1 - 33.92 50.7 51.16 38.7 44 51.23 47.9
Net income 1 30.11 13.51 39.8 38.27 30.28 36.1 39.6 38.2
Net margin - 2.6% 5.94% 4.76% 3.4% 3.76% 3.91% 3.46%
EPS 2 3,212 1,441 4,245 4,079 3,306 3,614 4,115 3,820
Free Cash Flow 3 - - 53,209 - - 35,000 40,000 -
FCF margin - - 7,936.22% - - 3,642.04% 3,954.13% -
FCF Conversion (EBITDA) - - 85,727.68% - - 43,914.68% 62,646.83% -
FCF Conversion (Net income) - - 133,700.33% - - 96,952.91% 101,010.1% -
Dividend per Share 2 - 460.0 590.0 650.0 - 800.0 713.3 900.0
Announcement Date 3/16/20 2/16/21 3/8/22 3/13/23 3/18/24 - - -
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
Net sales 1 165.8 181.4 176.4 204.7 210.9 213 208.8 225.1 224.7 233.1 225.2 241.9 242.5 251.5
EBITDA - - - - - - - - - - - - - -
EBIT 1 12.59 13.47 10.7 13.64 13.45 10.29 6.512 10.94 12.3 6.986 8 11.1 12.4 9.4
Operating Margin 7.6% 7.43% 6.07% 6.66% 6.38% 4.83% 3.12% 4.86% 5.47% 3% 3.55% 4.59% 5.11% 3.74%
Earnings before Tax (EBT) - - - - - - - 12.74 15.49 2.989 - - - -
Net income 10.54 12.96 - 11.56 - - - 9.674 11.67 3.183 - - - -
Net margin 6.36% 7.14% - 5.65% - - - 4.3% 5.19% 1.37% - - - -
EPS - - - 1,233 - - - - 1,286 - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/12/21 3/8/22 5/13/22 8/16/22 11/14/22 3/13/23 5/15/23 8/14/23 11/14/23 3/18/24 - - - -
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 - - 223 - - 305 293 282
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 - - 53,209 - - 35,000 40,000 -
ROE (net income / shareholders' equity) - 4.67% 15.2% 13% - 10.4% 10.1% 9.4%
ROA (Net income/ Total Assets) - 1.7% 5.18% - - 2.9% 3.07% 2.9%
Assets 1 - 795.4 767.9 - - 1,245 1,291 1,317
Book Value Per Share 3 - - 29,620 33,533 - 35,948 40,036 41,974
Cash Flow per Share 3 - - 6,419 4,469 - 7,027 5,675 5,568
Capex 1 - - 6.97 - - 11.8 10.7 12.9
Capex / Sales - - 1.04% - - 1.23% 1.05% 1.17%
Announcement Date 3/16/20 2/16/21 3/8/22 3/13/23 3/18/24 - - -
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

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
22,800 KRW
Average target price
25,833 KRW
Spread / Average Target
+13.30%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. A036800 Stock
  4. Financials Nice Information & Telecommunication, Inc.