|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 09-22 | KT&G to Buy Back, Retire Over 2 Million Shares Worth KRW360 Billion | MT |
| 09-22 | KT&G Corporation announces an Equity Buyback for 2,071,346 shares. | CI |
Company Valuation: KT&G Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,802,314 | 10,639,613 | 9,803,182 | 11,551,382 | 14,748,224 | 18,291,402 | - | - |
| Change | - | 8.54% | -7.86% | 17.83% | 27.67% | 24.02% | - | - |
| Enterprise Value (EV) 1 | 9,004 | 9,411 | 9,377 | 10,788 | 15,648 | 18,720 | 18,355 | 17,930 |
| Change | - | 4.52% | -0.36% | 15.06% | 45.05% | 19.63% | -1.95% | -2.32% |
| P/E | 9.99x | 10.8x | 11.1x | 9.47x | 13.9x | 13.6x | 12.6x | 11.9x |
| PBR | 1.03x | 1.14x | 1.07x | 1.25x | 1.59x | 1.86x | 1.74x | 1.64x |
| PEG | - | 1.48x | -1.46x | 0.2x | -1.44x | 0.5x | 1.53x | 1.95x |
| Capitalization / Revenue | 1.87x | 1.82x | 1.67x | 1.95x | 2.24x | 2.59x | 2.45x | 2.35x |
| EV / Revenue | 1.72x | 1.61x | 1.6x | 1.83x | 2.38x | 2.65x | 2.46x | 2.3x |
| EV / EBITDA | 5.79x | 6.3x | 6.66x | 7.5x | 9.56x | 10x | 9.23x | 8.63x |
| EV / EBIT | 6.73x | 7.42x | 8.03x | 9.11x | 11.6x | 12x | 10.9x | 10.1x |
| EV / FCF | 7.88x | 14.6x | 11.8x | 197x | -276x | 15.6x | 15.3x | 14.4x |
| FCF Yield | 12.7% | 6.87% | 8.46% | 0.51% | -0.36% | 6.39% | 6.55% | 6.96% |
| Dividend per Share 3 | 4,800 | 5,000 | 5,200 | 5,400 | 6,000 | 7,203 | 7,992 | 8,396 |
| Rate of return | 6.08% | 5.46% | 5.98% | 5.04% | 4.22% | 4.09% | 4.54% | 4.77% |
| EPS 3 | 7,910 | 8,489 | 7,843 | 11,314 | 10,220 | 12,919 | 13,983 | 14,836 |
| Distribution rate | 60.7% | 58.9% | 66.3% | 47.7% | 58.7% | 55.8% | 57.2% | 56.6% |
| Net sales 1 | 5,228 | 5,856 | 5,872 | 5,910 | 6,580 | 7,068 | 7,456 | 7,793 |
| EBITDA 1 | 1,556 | 1,493 | 1,408 | 1,439 | 1,636 | 1,866 | 1,988 | 2,077 |
| EBIT 1 | 1,338 | 1,268 | 1,168 | 1,185 | 1,350 | 1,557 | 1,688 | 1,770 |
| Net income 1 | 978.7 | 1,005 | 902.7 | 1,144 | 1,082 | 1,346 | 1,416 | 1,498 |
| Net Debt 1 | -798.6 | -1,229 | -426.6 | -763.1 | 899.8 | 428.3 | 63.48 | -361.9 |
| Reference price 3 | 79,000.00 | 91,500.00 | 86,900.00 | 107,100.00 | 142,100.00 | 176,200.00 | 176,200.00 | 176,200.00 |
| Nbr of stocks (in thousands) | 124,080 | 116,280 | 112,810 | 107,856 | 103,788 | 103,810 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/7/24 | 2/6/25 | 2/5/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.98x | 7.89x | 17.58x | 3.13% | 302B | |
| 12.44x | 4.56x | 9.82x | 6.06% | 118B | |
| 12.39x | 6.59x | 10.35x | 6.29% | 115B | |
| 18.68x | 3.34x | 10.62x | 3.97% | 77.52B | |
| 18.51x | 4.17x | 13.73x | 4.83% | 34.62B | |
| 9.2x | 2.73x | 6.28x | 6.83% | 24.54B | |
| 13.72x | 2.66x | 10.09x | 4.06% | 13.56B | |
| 35.03x | 2.6x | 22.12x | 1.86% | 7.47B | |
| 9.05x | 0.57x | 5.67x | 10.35% | 4.08B | |
| Average | 17.22x | 3.90x | 11.81x | 5.26% | 77.42B | |
| Weighted average by Cap. | 19.43x | 6.04x | 13.54x | 4.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A033780 Stock
- KTCIF Stock
- Valuation KT&G Corporation
Select your edition
All financial news and data tailored to specific country editions
