Projected Income Statement: Finger, Inc.

Forecast Balance Sheet: Finger, Inc.

Fiscal Period: December 2023 2024 2025 2026 2027
Net Debt 1 - - -18.2 -18.3 -22.1
Change - - - -0.38% -20.77%
Announcement Date 3/18/24 3/17/25 2/5/26 - -
1KRW in Billions
Estimates

Cash Flow Forecast: Finger, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 341.8 1,099 218.2 213.5 456.3 261.4
Change - 221.44% -80.13% -2.18% 113.75% -42.72%
Free Cash Flow (FCF) 1 29,697 2,366 6,996 4,445 -687.7 8,755
Change - -92.03% 195.66% -36.47% -115.47% 1,373.08%
Announcement Date 3/19/21 3/17/22 3/20/23 3/18/24 3/17/25 3/18/26
1KRW in Million
Estimates

Forecast Financial Ratios: Finger, Inc.

Fiscal Period: December 2023 2024 2025 2026 2027

Profitability

     
EBITDA Margin (%) - - 3.68% - -
EBIT Margin (%) - - 1.6% 7.47% 8.24%
EBT Margin (%) - - 2.29% 12.98% -
Net margin (%) - - 0.32% 7.72% 6.43%
FCF margin (%) - - 7,361.01% - -
FCF / Net Income (%) - - 2,275,102.69% - -

Profitability

     
ROA - - - - -
ROE - - 1.85% 11.9% 14.5%

Financial Health

     
Leverage (Debt/EBITDA) - - - - -
Debt / Free cash flow - - - - -

Capital Intensity

     
CAPEX / Current Assets (%) - - 0.29% - -
CAPEX / EBITDA (%) - - 7.75% - -
CAPEX / FCF (%) - - 0% - -

Items per share

     
Cash flow per share 1 - - - - -
Change - - - - -
Dividend per Share 1 - - 100 - -
Change - - - - -
Book Value Per Share 1 - - 4,877 - -
Change - - - - -
EPS 1 483 87 32 837.3 1,064
Change - -81.99% -63.22% 2,516.56% 27.1%
Nbr of stocks (in thousands) 9,155 9,192 9,249 11,873 11,873
Announcement Date 3/18/24 3/17/25 2/5/26 - -
1KRW
Estimates
2026 *2027 *
P/E 12.2x 9.63x
PBR - -
EV / Sales 1.02x 0.78x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. A163730 Stock
  4. Financials Finger, Inc.