KOREA ELECTRIC TERMINAL CO., LTD. Financials Korea Electric Terminal Co., Ltd.
Equities
A025540
KR7025540006
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 66,200 KRW | +6.43% |
|
+2.64% | -11.73% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 787,034 | 534,317 | 773,625 | 682,853 | - | - |
| Enterprise Value (EV) 2 | 787 | 529.1 | 773.6 | 638.8 | 585.3 | 682.9 |
| P/E ratio | 12.5 x | 10.3 x | 10.6 x | 7.21 x | 6.41 x | - |
| Yield | - | 0.87% | - | 1.06% | 1.06% | - |
| Capitalization / Revenue | - | 0.46 x | 0.6 x | 0.48 x | 0.43 x | 0.39 x |
| EV / Revenue | - | 0.45 x | 0.6 x | 0.45 x | 0.37 x | 0.39 x |
| EV / EBITDA | - | 4.14 x | 4.43 x | 3.02 x | 2.57 x | - |
| EV / FCF | - | -8,370,429 x | - | - | - | - |
| FCF Yield | - | -0% | - | - | - | - |
| Price to Book | - | 0.62 x | - | 0.67 x | 6.13 x | - |
| Nbr of stocks (in thousands) | 10,315 | 10,315 | 10,315 | 10,315 | - | - |
| Reference price 3 | 76,300 | 51,800 | 75,000 | 66,200 | 66,200 | 66,200 |
| Announcement Date | 22-03-17 | 23-03-16 | 24-02-08 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,168 | 1,297 | 1,432 | 1,584 | 1,745 |
| EBITDA 1 | - | 127.8 | 174.5 | 211.6 | 227.6 | - |
| EBIT 1 | - | 60.61 | 111.8 | 127 | 142 | 162 |
| Operating Margin | - | 5.19% | 8.62% | 8.87% | 8.96% | 9.29% |
| Earnings before Tax (EBT) 1 | - | 71.38 | 97.32 | 128.4 | 143.5 | - |
| Net income 1 | 62.92 | 52.1 | 73.29 | 95.7 | 107.6 | - |
| Net margin | - | 4.46% | 5.65% | 6.68% | 6.79% | - |
| EPS 2 | 6,100 | 5,051 | 7,068 | 9,184 | 10,335 | - |
| Free Cash Flow | - | -63,213 | - | - | - | - |
| FCF margin | - | -5,411.56% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 450.0 | - | 700.0 | 700.0 | - |
| Announcement Date | 22-03-17 | 23-03-16 | 24-02-08 | - | - | - |
1KRW in Billions2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 318.2 | 315.9 | - | 318.5 | 329.5 | 352.1 | 349 | 543.5 | 383.1 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 23.92 | 19.58 | - | 32.86 | 24.9 | 34.75 | 29.6 | 34.1 | 36 |
| Operating Margin | - | 7.52% | 6.2% | - | 10.32% | 7.56% | 9.87% | 8.48% | 6.27% | 9.4% |
| Earnings before Tax (EBT) | - | 3.259 | 28.78 | - | - | 17.66 | - | - | - | - |
| Net income | 25.11 | 4.644 | 22.03 | 13.92 | 26.88 | 10.08 | - | - | - | - |
| Net margin | - | 1.46% | 6.97% | - | 8.44% | 3.06% | - | - | - | - |
| EPS | 2,434 | - | - | 1,349 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-11-14 | 23-03-16 | 23-05-15 | 23-08-14 | 23-11-14 | 24-02-08 | 24-05-16 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | 5.2 | - | 44.1 | 97.6 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -63,213 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 6.08% | 8.13% | 9.8% | 10% | - |
| ROA (Net income/ Total Assets) | - | - | - | 6.9% | 7.1% | - |
| Assets 1 | - | - | - | 1,387 | 1,515 | - |
| Book Value Per Share 2 | - | 83,572 | - | 98,443 | 10,808 | - |
| Cash Flow per Share 2 | - | - | - | 17,003 | 18,213 | - |
| Capex 1 | - | - | - | 92.5 | 92.2 | - |
| Capex / Sales | - | - | - | 6.46% | 5.82% | - |
| Announcement Date | 22-03-17 | 23-03-16 | 24-02-08 | - | - | - |
1KRW in Billions2KRW
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
1
Last Close Price
66,200
KRW
Average target price
110,000
KRW
Spread / Average Target
+66.16%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.73% | 507M | |
| +7.52% | 46.27B | |
| +162.47% | 5.08B | |
| -2.38% | 2.82B | |
| -3.24% | 2.79B | |
| +99.77% | 1.27B | |
| -32.65% | 1.08B | |
| -9.12% | 1B | |
| +50.47% | 1B | |
| -14.74% | 917M |
- Stock Market
- Equities
- A025540 Stock
- Financials Korea Electric Terminal Co., Ltd.
