KYUNG NONG CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10,040 KRW | -0.40% |
|
+0.10% | -1.28% |
| Mar. 20 | Kyung Nong Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Kyung Nong Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 189,442 | 202,764 | 214,376 | 218,842 | 180,433 | 181,683 |
| Enterprise Value (EV) 1 | 261,658 | 283,559 | 281,884 | 271,822 | 237,707 | 239,614 |
| P/E ratio | 34.9 x | 44.7 x | 17 x | 13.8 x | 6.72 x | 9.61 x |
| Yield | 2.31% | 1.94% | 2.08% | 2.86% | 3.96% | 4.42% |
| Capitalization / Revenue | 0.89 x | 0.89 x | 0.86 x | 0.81 x | 0.5 x | 0.52 x |
| EV / Revenue | 1.23 x | 1.25 x | 1.14 x | 1.01 x | 0.66 x | 0.69 x |
| EV / EBITDA | 12.7 x | 17.9 x | 13.1 x | 11.5 x | 4.99 x | 7.23 x |
| EV / FCF | -26.2 x | -78.1 x | 30.5 x | 86.8 x | -160 x | 35.1 x |
| FCF Yield | -3.82% | -1.28% | 3.28% | 1.15% | -0.62% | 2.85% |
| Price to Book | 1.05 x | 1.1 x | 1.11 x | 1.03 x | 0.78 x | 0.75 x |
| Nbr of stocks (in thousands) | 17,541 | 17,865 | 17,865 | 17,865 | 17,865 | 17,865 |
| Reference price 2 | 10,800 | 11,350 | 12,000 | 12,250 | 10,100 | 10,170 |
| Announcement Date | 3/21/19 | 3/13/20 | 3/22/21 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 212,655 | 227,511 | 248,296 | 270,269 | 361,605 | 347,408 |
| EBITDA 1 | 20,601 | 15,801 | 21,448 | 23,689 | 47,676 | 33,149 |
| EBIT 1 | 14,733 | 8,691 | 14,182 | 16,726 | 40,975 | 25,210 |
| Operating Margin | 6.93% | 3.82% | 5.71% | 6.19% | 11.33% | 7.26% |
| Earnings before Tax (EBT) 1 | 11,114 | 7,388 | 17,602 | 17,476 | 37,927 | 23,484 |
| Net income 1 | 5,536 | 4,539 | 12,612 | 15,893 | 26,844 | 18,914 |
| Net margin | 2.6% | 1.99% | 5.08% | 5.88% | 7.42% | 5.44% |
| EPS 2 | 309.9 | 254.1 | 706.0 | 889.6 | 1,503 | 1,059 |
| Free Cash Flow 1 | -10,001 | -3,633 | 9,252 | 3,131 | -1,483 | 6,819 |
| FCF margin | -4.7% | -1.6% | 3.73% | 1.16% | -0.41% | 1.96% |
| FCF Conversion (EBITDA) | - | - | 43.14% | 13.22% | - | 20.57% |
| FCF Conversion (Net income) | - | - | 73.36% | 19.7% | - | 36.06% |
| Dividend per Share 2 | 250.0 | 220.0 | 250.0 | 350.0 | 400.0 | 450.0 |
| Announcement Date | 3/21/19 | 3/13/20 | 3/22/21 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 72,216 | 80,795 | 67,508 | 52,980 | 57,274 | 57,930 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.505 x | 5.113 x | 3.147 x | 2.236 x | 1.201 x | 1.748 x |
| Free Cash Flow 1 | -10,001 | -3,633 | 9,252 | 3,131 | -1,483 | 6,819 |
| ROE (net income / shareholders' equity) | 2.48% | 1.99% | 6.43% | 7.19% | 12.4% | 5.72% |
| ROA (Net income/ Total Assets) | 2.66% | 1.49% | 2.39% | 2.75% | 6.12% | 3.51% |
| Assets 1 | 208,357 | 304,232 | 528,209 | 577,972 | 438,892 | 538,516 |
| Book Value Per Share 2 | 10,244 | 10,302 | 10,789 | 11,888 | 12,997 | 13,544 |
| Cash Flow per Share 2 | 688.0 | 664.0 | 746.0 | 1,476 | 2,380 | 1,846 |
| Capex 1 | 15,721 | 2,873 | 3,193 | 6,003 | 10,272 | 4,624 |
| Capex / Sales | 7.39% | 1.26% | 1.29% | 2.22% | 2.84% | 1.33% |
| Announcement Date | 3/21/19 | 3/13/20 | 3/22/21 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -1.28% | 131M | |
| -0.48% | 3.53B | |
| -7.93% | 1.96B | |
| -0.55% | 1.81B | |
| -0.66% | 1.69B | |
| -9.39% | 1.29B | |
| +4.48% | 1.19B | |
| -20.89% | 1.05B | |
| -5.40% | 979M | |
| -13.54% | 850M |
- Stock Market
- Equities
- A002100 Stock
- Financials Kyung Nong Corporation
