DGB FINANCIAL GROUP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8,360 KRW | +0.84% |
|
0.00% | -1.53% |
| May. 03 | DGB Financial Group Sees Lower Q1 Profit, Sales | MT |
| Mar. 20 | DGB Financial Group Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,204,318 | 1,148,500 | 1,586,588 | 1,182,329 | 1,412,675 | 1,391,044 | - | - |
| Enterprise Value (EV) 1 | 1,204,318 | 1,148,500 | 1,586,588 | 1,182,329 | 1,412,675 | 1,391,044 | 1,391,044 | 1,391,044 |
| P/E ratio | 3.75 x | 3.56 x | 3.25 x | 3.08 x | 3.89 x | 3.24 x | 2.86 x | 2.67 x |
| Yield | 5.76% | 5.74% | 6.72% | 9.3% | - | 7.71% | 8.75% | 9.51% |
| Capitalization / Revenue | 0.76 x | 0.66 x | 0.77 x | 0.53 x | 0.76 x | 0.64 x | 0.61 x | 0.6 x |
| EV / Revenue | 0.76 x | 0.66 x | 0.77 x | 0.53 x | 0.76 x | 0.64 x | 0.61 x | 0.6 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.26 x | 0.23 x | 0.3 x | 0.22 x | 0.24 x | 0.24 x | 0.22 x | 0.21 x |
| Nbr of stocks (in thousands) | 169,146 | 169,146 | 169,146 | 169,146 | 166,393 | 166,393 | - | - |
| Reference price 2 | 7,120 | 6,790 | 9,380 | 6,990 | 8,490 | 8,360 | 8,360 | 8,360 |
| Announcement Date | 2/6/20 | 2/8/21 | 2/10/22 | 2/9/23 | 2/7/24 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,584 | 1,738 | 2,062 | 2,228 | 1,866 | 2,188 | 2,267 | 2,316 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 432.2 | 490 | 748.6 | 613.7 | 830 | 1,150 | 1,192 | 1,210 |
| Operating Margin | 27.29% | 28.19% | 36.31% | 27.54% | 44.49% | 52.55% | 52.56% | 52.23% |
| Earnings before Tax (EBT) 1 | 438.5 | 499.1 | 736.7 | 604 | 532.4 | 596.9 | 668.8 | 705.2 |
| Net income 1 | 327.4 | 376.8 | 503.1 | 441.1 | 387.8 | 431.3 | 487.2 | 519.9 |
| Net margin | 20.67% | 21.68% | 24.4% | 19.8% | 20.79% | 19.71% | 21.49% | 22.45% |
| EPS 2 | 1,900 | 1,908 | 2,886 | 2,266 | 2,180 | 2,581 | 2,922 | 3,136 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 410.0 | 390.0 | 630.0 | 650.0 | - | 644.7 | 731.2 | 795.0 |
| Announcement Date | 2/6/20 | 2/8/21 | 2/10/22 | 2/9/23 | 2/7/24 | - | - | - |
1KRW in Billions2KRW
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 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 518.1 | 528.2 | 515.7 | 543.5 | 499.3 | 669.4 | 455.4 | 484.8 | 508.3 | 474.4 | 540.6 | 555.7 | 549.9 | 534.1 | 534.1 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 200 | 136.5 | 228.5 | 194.3 | 159.7 | 31.14 | 229.3 | 191.9 | 158.3 | 164.9 | 158.5 | 296.5 | 311 | 230.5 | - |
| Operating Margin | 38.6% | 25.85% | 44.31% | 35.76% | 31.98% | 4.65% | 50.35% | 39.59% | 31.15% | 34.76% | 44.49% | 53.36% | 56.56% | 43.16% | - |
| Earnings before Tax (EBT) 1 | 202.1 | 127.1 | 229.9 | 191.6 | 158.3 | 24.14 | 225 | 192.7 | 155.6 | -41.05 | 154.9 | 161.5 | 186 | 73.67 | 181 |
| Net income 1 | 138.6 | 85.61 | 162.2 | 123.2 | 108.8 | 46.8 | 168 | 141.8 | 115 | -36.9 | 111.7 | 122.5 | 130.5 | 47.34 | 147.2 |
| Net margin | 26.76% | 16.21% | 31.46% | 22.67% | 21.79% | 6.99% | 36.89% | 29.24% | 22.62% | -7.78% | 22.71% | 22.04% | 23.74% | 8.86% | 27.57% |
| EPS 2 | 798.0 | 479.0 | 932.0 | 702.0 | 616.0 | 16.00 | 966.0 | 813.0 | 650.0 | -252.0 | 720.4 | 817.6 | 654.7 | 146.2 | 888.6 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/28/21 | 2/10/22 | 4/28/22 | 7/28/22 | 10/27/22 | 2/9/23 | 4/27/23 | 7/28/23 | 10/30/23 | 2/7/24 | 5/2/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 6.91% | 6.72% | 9.16% | 7.03% | 6.5% | 7.64% | 7.95% | 8.12% |
| ROA (Net income/ Total Assets) | 0.53% | 0.49% | 0.67% | 0.45% | 0.42% | 0.46% | 0.48% | 0.5% |
| Assets 1 | 61,942 | 76,188 | 75,343 | 98,021 | 91,666 | 93,920 | 100,815 | 104,818 |
| Book Value Per Share 2 | 27,296 | 29,493 | 31,543 | 31,812 | 35,452 | 34,803 | 37,697 | 40,346 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 2/6/20 | 2/8/21 | 2/10/22 | 2/9/23 | 2/7/24 | - | - | - |
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
A-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
8,360
KRW
Average target price
10,081
KRW
Spread / Average Target
+20.59%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -1.53% | 1.02B | |
| +16.85% | 571B | |
| +14.20% | 301B | |
| +18.59% | 252B | |
| +25.74% | 216B | |
| +20.65% | 183B | |
| +25.50% | 170B | |
| +9.52% | 162B | |
| +5.28% | 146B | |
| -16.06% | 131B |
- Stock Market
- Equities
- A139130 Stock
- Financials DGB Financial Group Co., Ltd.