ECHOMARKETING CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14,260 KRW | +0.92% |
|
-1.45% | +38.45% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 521,606 | 975,536 | 536,872 | 467,718 | 330,301 | 453,012 | - | - |
| Enterprise Value (EV) 2 | 475.2 | 882.1 | 473.2 | 355.5 | 330.3 | 272 | 238.4 | 172 |
| P/E ratio | 16.6 x | 18.5 x | 19.6 x | 11.6 x | 8.22 x | 9.77 x | 8.76 x | 8.09 x |
| Yield | 2.08% | 3.1% | 1.86% | 2.15% | - | 2.57% | 3.86% | 2.17% |
| Capitalization / Revenue | 4.68 x | 5.51 x | 2.18 x | 1.33 x | 0.94 x | 1.14 x | 1.07 x | 0.96 x |
| EV / Revenue | 4.27 x | 4.98 x | 1.93 x | 1.01 x | 0.94 x | 0.69 x | 0.56 x | 0.36 x |
| EV / EBITDA | 12 x | 14.5 x | 10.5 x | 5.62 x | 5.33 x | 3.98 x | 3.09 x | 2.23 x |
| EV / FCF | 22.9 x | 17.8 x | 17.1 x | 7.54 x | - | 7.07 x | 3.52 x | 2.73 x |
| FCF Yield | 4.36% | 5.61% | 5.85% | 13.3% | - | 14.2% | 28.4% | 36.6% |
| Price to Book | 4.89 x | 6.72 x | 3.42 x | 2.45 x | - | 1.74 x | 1.71 x | 1.29 x |
| Nbr of stocks (in thousands) | 32,398 | 32,518 | 32,148 | 32,368 | 32,068 | 31,768 | - | - |
| Reference price 3 | 16,100 | 30,000 | 16,700 | 14,450 | 10,300 | 14,260 | 14,260 | 14,260 |
| Announcement Date | 20-02-05 | 21-02-08 | 22-02-16 | 23-02-16 | 24-03-14 | - | - | - |
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 | 111.4 | 177 | 245.7 | 352.8 | 350.5 | 396.6 | 423.6 | 474 |
| EBITDA 1 | 39.47 | 60.9 | 45.11 | 63.23 | 62 | 68.33 | 77.02 | 77 |
| EBIT 1 | 37.84 | 58.9 | 40.06 | 56.98 | 55.1 | 64.12 | 72.35 | 73 |
| Operating Margin | 33.98% | 33.27% | 16.3% | 16.15% | 15.72% | 16.17% | 17.08% | 15.4% |
| Earnings before Tax (EBT) 1 | 42.12 | 69.64 | 34.72 | 57.86 | 62.98 | 69.75 | 77.88 | 83 |
| Net income 1 | 31.57 | 51.85 | 27.14 | 40.22 | 43.14 | 46.85 | 52.42 | 57 |
| Net margin | 28.35% | 29.29% | 11.05% | 11.4% | 12.31% | 11.81% | 12.37% | 12.03% |
| EPS 2 | 970.5 | 1,622 | 853.0 | 1,245 | 1,253 | 1,460 | 1,628 | 1,762 |
| Free Cash Flow 3 | 20,737 | 49,454 | 27,704 | 47,116 | - | 38,500 | 67,667 | 63,000 |
| FCF margin | 18,622.64% | 27,935.38% | 11,275.26% | 13,356.36% | - | 9,706.29% | 15,972.3% | 13,291.14% |
| FCF Conversion (EBITDA) | 52,534.53% | 81,209.88% | 61,420.36% | 74,516.65% | - | 56,341.47% | 87,850.27% | 81,818.18% |
| FCF Conversion (Net income) | 65,689.15% | 95,383.21% | 102,060.3% | 117,152.54% | - | 82,177.16% | 129,073.28% | 110,526.32% |
| Dividend per Share 2 | 335.0 | 930.0 | 310.0 | 310.0 | - | 366.7 | 550.0 | 310.0 |
| Announcement Date | 20-02-05 | 21-02-08 | 22-02-16 | 23-02-16 | 24-03-14 | - | - | - |
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 | 71.75 | 67.26 | 63.51 | 108.2 | 95.12 | 85.95 | 68.65 | 105.8 | 88.46 | 87.61 | 72.17 | 118.1 | 100.7 | 101.7 |
| EBITDA | 10.77 | 15.92 | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 8.995 | 14.43 | 7.06 | 21.24 | 16.33 | 12.35 | 6.454 | 20.33 | 14.21 | 14.1 | 7.3 | 20.55 | 17.45 | 18.25 |
| Operating Margin | 12.54% | 21.46% | 11.12% | 19.64% | 17.16% | 14.36% | 9.4% | 19.23% | 16.06% | 16.09% | 10.12% | 17.41% | 17.33% | 17.94% |
| Earnings before Tax (EBT) 1 | 8.12 | 6.47 | 7.854 | 24.97 | - | 9.647 | 7.069 | 20.91 | 20.98 | 13.9 | 7.5 | 20 | 19.4 | 20.2 |
| Net income 1 | 6.092 | 5.562 | 6.147 | 18.49 | 10.46 | 5.361 | 4.927 | 14.33 | 15.37 | 7.657 | 5.3 | 14.9 | 15.4 | 11.2 |
| Net margin | 8.49% | 8.27% | 9.68% | 17.09% | 11% | 6.24% | 7.18% | 13.55% | 17.37% | 8.74% | 7.34% | 12.62% | 15.29% | 11.01% |
| EPS | - | - | - | - | - | - | - | - | - | 147.0 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-11-05 | 22-02-16 | 22-05-11 | 22-08-09 | 22-11-10 | 23-02-16 | 23-05-11 | 23-08-07 | 23-11-10 | 24-03-14 | - | - | - | - |
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 | 46.4 | 93.5 | 63.6 | 112 | - | 181 | 215 | 281 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 20,737 | 49,454 | 27,704 | 47,116 | - | 38,500 | 67,667 | 63,000 |
| ROE (net income / shareholders' equity) | 32.6% | 42.2% | 16.8% | 24.9% | - | 19.3% | 20.8% | 17.1% |
| ROA (Net income/ Total Assets) | 26% | 31.7% | 11.8% | 13.1% | - | 15% | 15.5% | 14% |
| Assets 1 | 121.6 | 163.7 | 229.8 | 307.9 | - | 312.3 | 338.2 | 407.1 |
| Book Value Per Share 3 | 3,293 | 4,466 | 4,882 | 5,899 | - | 8,187 | 8,322 | 11,033 |
| Cash Flow per Share | 657.0 | 1,557 | 1,304 | - | - | - | - | - |
| Capex 1 | 0.56 | 1.6 | 14.7 | 1.06 | - | 1 | 4.33 | 2 |
| Capex / Sales | 0.5% | 0.91% | 5.99% | 0.3% | - | 0.25% | 1.02% | 0.42% |
| Announcement Date | 20-02-05 | 21-02-08 | 22-02-16 | 23-02-16 | 24-03-14 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
14,260
KRW
Average target price
13,375
KRW
Spread / Average Target
-6.21%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +38.45% | 329M | |
| +7.82% | 422B | |
| +5.23% | 143B | |
| -28.67% | 45.92B | |
| +16.12% | 18.73B | |
| +15.45% | 10.64B | |
| +27.75% | 8.41B | |
| -9.08% | 6.41B | |
| +26.50% | 6.32B | |
| +10.13% | 5.94B |
- Stock Market
- Equities
- A230360 Stock
- Financials Echomarketing Co.,Ltd.
