Stock A093320 KINX, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials KINX, Inc.

Equities

A093320

KR7093320000

IT Services & Consulting

End-of-day quote Korea S.E.
Other stock markets
 18:00:00 2024-06-25 EDT 		5-day change 1st Jan Change
83,100 KRW -0.48% Intraday chart for KINX, Inc. +11.10% -16.65%
2022 Tranche Update on KINX, Inc.'s Equity Buyback Plan announced on May 18, 2022. CI
2022 Tranche Update on KINX, Inc.'s Equity Buyback Plan announced on May 18, 2022. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 166,679 350,011 243,596 265,216 482,233 401,941 -
Enterprise Value (EV) 2 151.2 309.5 243.6 242.9 442.8 328.6 318.9
P/E ratio 11.1 x 22.8 x 15.4 x 10.4 x 19.5 x 16.1 x 11.4 x
Yield 1.37% 0.7% - 1.1% 0.6% 0.72% 0.72%
Capitalization / Revenue 2.58 x 4.97 x - 2.39 x 3.93 x 2.94 x 2.01 x
EV / Revenue 2.34 x 4.39 x - 2.19 x 3.61 x 2.41 x 1.6 x
EV / EBITDA 5.33 x 10.5 x - 6.12 x 10.6 x 6.55 x 5.04 x
EV / FCF 7 x 26.1 x - - -1,191 x -20.2 x 6.64 x
FCF Yield 14.3% 3.82% - - -0.08% -4.96% 15.1%
Price to Book 2.04 x 3.11 x - 1.82 x 2.9 x 2.14 x 1.82 x
Nbr of stocks (in thousands) 4,573 4,875 4,877 4,857 4,837 4,837 -
Reference price 3 36,450 71,800 49,950 54,600 99,700 83,100 83,100
Announcement Date 20-02-24 21-02-19 22-03-22 23-02-14 24-02-06 - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 64.64 70.44 - 110.9 122.7 136.6 199.9
EBITDA 1 28.35 29.6 - 39.72 41.61 50.2 63.3
EBIT 1 16.47 17.8 - 25.87 26.57 29.5 45.9
Operating Margin 25.47% 25.26% - 23.32% 21.65% 21.6% 22.96%
Earnings before Tax (EBT) 1 18.65 18.54 - 33.49 33.22 34.6 47.7
Net income 1 14.94 14.91 15.86 27.41 24.61 25.1 35.7
Net margin 23.12% 21.17% - 24.71% 20.06% 18.37% 17.86%
EPS 2 3,291 3,156 3,254 5,243 5,104 5,152 7,308
Free Cash Flow 3 21,599 11,840 - - -371.8 -16,300 48,000
FCF margin 33,414.69% 16,808.01% - - -303.03% -11,932.65% 24,012.01%
FCF Conversion (EBITDA) 76,181.17% 39,996.11% - - - - 75,829.38%
FCF Conversion (Net income) 144,544.32% 79,389.43% - - - - 134,453.78%
Dividend per Share 2 500.0 500.0 - 600.0 600.0 600.0 600.0
Announcement Date 20-02-24 21-02-19 22-03-22 23-02-14 24-02-06 - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 27.96 28.28 - 30.64 31.31 30.68 32.8 34.5 38.4
EBITDA - - - - - - - - -
EBIT 1 - - - 6.745 5.468 5.894 7.8 6.8 7.4
Operating Margin - - - 22.01% 17.46% 19.21% 23.78% 19.71% 19.27%
Earnings before Tax (EBT) - - - - - - - - -
Net income 9.487 - 6.154 - - - - - -
Net margin 33.93% - - - - - - - -
EPS - - 1,272 - - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 22-11-04 23-02-14 23-08-14 23-11-07 24-02-06 24-05-07 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - -
Net Cash position 1 15.4 40.5 - 22.3 39.5 73.3 83.1
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 2 21,599 11,840 - - -372 -16,300 48,000
ROE (net income / shareholders' equity) 20.1% 15.6% - 18.5% 15.8% 16.1% 18%
ROA (Net income/ Total Assets) 16.5% 12% - 14% 10.9% 12% 14.4%
Assets 1 90.38 123.8 - 196 225.4 209.2 247.9
Book Value Per Share 3 17,843 23,123 - 29,932 34,331 38,851 45,564
Cash Flow per Share - - - 7,104 - - -
Capex 1 3.17 15.5 - 9.84 36.4 60 5
Capex / Sales 4.9% 21.95% - 8.87% 29.69% 43.92% 2.5%
Announcement Date 20-02-24 21-02-19 22-03-22 23-02-14 24-02-06 - -
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 KINX, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
KINX, INC. Stock KINX, Inc.
-16.65% 290M
ACCENTURE PLC Stock Accenture plc
-13.53% 192B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+1.65% 166B
IBM Stock IBM
+4.96% 159B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+2.48% 102B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+49.23% 94.12B
RELX PLC Stock RELX PLC
+15.88% 85.34B
INFOSYS LIMITED Stock Infosys Limited
-0.14% 76.53B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-1.53% 47B
SNOWFLAKE INC. Stock Snowflake Inc.
-34.46% 41.59B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. A093320 Stock
  4. Financials KINX, Inc.