Stock A033780 KT&G CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials KT&G Corporation

Equities

A033780

KR7033780008

Tobacco

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
89,400 KRW -0.45% Intraday chart for KT&G Corporation -1.65% +2.88%
Mar. 29 Declaration of Voting Results by KT&G Corporation CI
Mar. 28 SilverBow Resources Says Kimmeridge's Proposal 'Substantially Undervalues' Company MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,843,669 10,311,042 9,802,314 10,639,613 9,803,182 10,254,422 - -
Enterprise Value (EV) 2 9,482 8,650 9,004 9,411 9,803 9,452 9,175 9,593
P/E ratio 11.4 x 8.92 x 9.99 x 10.8 x 11.1 x 11.3 x 10.8 x 9.04 x
Yield 4.69% 5.4% 6.08% 5.46% - 5.89% 6.12% 6.51%
Capitalization / Revenue 2.39 x 1.94 x 1.87 x 1.82 x 1.67 x 1.65 x 1.57 x 1.47 x
EV / Revenue 1.91 x 1.63 x 1.72 x 1.61 x 1.67 x 1.52 x 1.41 x 1.37 x
EV / EBITDA 6.06 x 5.13 x 5.79 x 6.3 x 6.96 x 6.31 x 5.7 x 5.24 x
EV / FCF 14.6 x 8.35 x 7.88 x 14.6 x 12.4 x 14 x 15.9 x 11.4 x
FCF Yield 6.84% 12% 12.7% 6.87% 8.09% 7.12% 6.3% 8.77%
Price to Book 1.6 x 1.14 x 1.03 x 1.14 x - 1.2 x 1.15 x 1.07 x
Nbr of stocks (in thousands) 126,265 124,080 124,080 116,280 112,810 112,810 - -
Reference price 3 93,800 83,100 79,000 91,500 86,900 90,900 90,900 90,900
Announcement Date 2/13/20 2/3/21 2/10/22 2/9/23 2/7/24 - - -
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 4,966 5,302 5,228 5,856 5,872 6,200 6,515 6,979
EBITDA 1 1,565 1,686 1,556 1,493 1,408 1,498 1,609 1,832
EBIT 1 1,382 1,482 1,338 1,268 1,168 1,237 1,319 1,485
Operating Margin 27.82% 27.96% 25.6% 21.65% 19.89% 19.95% 20.24% 21.27%
Earnings before Tax (EBT) 1 1,463 1,613 1,440 1,425 1,249 1,325 1,418 1,611
Net income 1 1,035 1,173 978.7 1,005 902.7 962.8 1,023 1,161
Net margin 20.84% 22.13% 18.72% 17.15% 15.37% 15.53% 15.71% 16.64%
EPS 2 8,208 9,320 7,910 8,489 7,843 8,038 8,409 10,055
Free Cash Flow 3 649,000 1,035,800 1,142,002 646,504 792,900 673,200 577,829 841,140
FCF margin 13,069.66% 19,537.43% 21,842.49% 11,039.14% 13,502.25% 10,858.59% 8,868.63% 12,051.59%
FCF Conversion (EBITDA) 41,474.63% 61,446.36% 73,414.99% 43,299.33% 56,297.57% 44,949.97% 35,908.78% 45,924.18%
FCF Conversion (Net income) 62,699.26% 88,289.87% 116,687.44% 64,359.15% 87,840.19% 69,922.48% 56,460.23% 72,447.17%
Dividend per Share 2 4,400 4,489 4,800 5,000 - 5,350 5,564 5,914
Announcement Date 2/13/20 2/3/21 2/10/22 2/9/23 2/7/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 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 1,568 1,050 1,403 1,417 - 1,625 1,412 1,396 1,336 1,690 1,451 1,388 1,446 1,774 1,556 -
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 423.9 266.7 333 327.6 - 405.6 201.6 316.5 242.9 406.7 198.6 295.5 286.9 403.7 247.6 -
Operating Margin 27.03% 25.41% 23.74% 23.11% - 24.97% 14.28% 22.68% 18.18% 24.07% 13.68% 21.29% 19.83% 22.75% 15.91% -
Earnings before Tax (EBT) 1 501.2 216.2 396.2 476.7 - 648.8 -99.88 392.6 272.4 459.5 121.2 333.2 302.9 386.7 287.7 -
Net income 1 361 95.4 264.1 330.8 603.6 464.1 -63.21 270.5 197.9 313.8 93.22 237.4 224.8 276.4 225.4 -
Net margin 23.02% 9.09% 18.83% 23.34% - 28.57% -4.48% 19.38% 14.81% 18.58% 6.42% 17.11% 15.54% 15.58% 14.49% -
EPS 2 2,912 792.0 2,201 2,830 5,031 3,868 -410.0 2,326 1,727 2,708 1,067 2,056 1,866 2,468 1,590 -
Dividend per Share 2 - 4,800 - - - - 5,000 - - - - - 1,223 - 4,077 -
Announcement Date 11/4/21 2/10/22 5/12/22 8/4/22 8/4/22 11/3/22 2/9/23 5/11/23 8/3/23 11/9/23 2/7/24 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 2,362 1,661 799 1,229 - 803 1,079 661
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 649,000 1,035,800 1,142,002 646,504 792,900 673,200 577,829 841,140
ROE (net income / shareholders' equity) 12.4% 13.2% 10.8% 11% - 10.3% 10.6% 11.9%
ROA (Net income/ Total Assets) 9.93% 10.5% 8.47% 8.49% - 7.37% 7.67% 8.1%
Assets 1 10,420 11,124 11,553 11,837 - 13,061 13,343 14,334
Book Value Per Share 3 58,448 72,831 76,348 80,114 - 75,952 78,928 85,123
Cash Flow per Share 3 8,417 10,168 11,044 7,420 - 10,358 10,457 15,235
Capex 1 413 220 224 241 472 389 384 621
Capex / Sales 8.31% 4.16% 4.29% 4.12% 8.03% 6.28% 5.9% 8.9%
Announcement Date 2/13/20 2/3/21 2/10/22 2/9/23 2/7/24 - - -
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 KT&G Corporation

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
90,900 KRW
Average target price
109,176 KRW
Spread / Average Target
+20.11%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
KT&G CORPORATION Stock KT&G Corporation
+2.88% 7.48B
ITC LIMITED Stock ITC Limited
-5.24% 65.67B
JAPAN TOBACCO, INC. Stock Japan Tobacco, Inc.
+18.05% 49.67B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-4.47% 6.17B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-0.50% 2.53B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-10.33% 2.14B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-29.07% 1.81B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-3.84% 1.36B
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-22.54% 1.17B
KARELIA TOBACCO COMPANY INC. Stock Karelia Tobacco Company Inc.
+0.58% 1.02B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. A033780 Stock
  4. Financials KT&G Corporation