Stock A033780 KT&G CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials KT&G Corporation

Equities

A033780

KR7033780008

Tobacco

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
88,900 KRW -0.11% Intraday chart for KT&G Corporation -0.78% +2.30%
Mar. 29 Declaration of Voting Results by KT&G Corporation CI
Mar. 28 SilverBow Resources Says Kimmeridge's Proposal 'Substantially Undervalues' Company MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,843,669 10,311,042 9,802,314 10,639,613 9,803,182 10,028,802 - -
Enterprise Value (EV) 2 9,482 8,650 9,004 9,411 9,803 8,704 8,677 8,692
P/E ratio 11.4 x 8.92 x 9.99 x 10.8 x 11.1 x 11.1 x 10.7 x 9.21 x
Yield 4.69% 5.4% 6.08% 5.46% - 6.01% 6.23% 6.45%
Capitalization / Revenue 2.39 x 1.94 x 1.87 x 1.82 x 1.67 x 1.62 x 1.55 x 1.47 x
EV / Revenue 1.91 x 1.63 x 1.72 x 1.61 x 1.67 x 1.41 x 1.34 x 1.27 x
EV / EBITDA 6.06 x 5.13 x 5.79 x 6.3 x 6.96 x 5.84 x 5.48 x 5.01 x
EV / FCF 14.6 x 8.35 x 7.88 x 14.6 x 12.4 x 12.9 x 14.2 x 11.5 x
FCF Yield 6.84% 12% 12.7% 6.87% 8.09% 7.73% 7.04% 8.68%
Price to Book 1.6 x 1.14 x 1.03 x 1.14 x - 1.17 x 1.13 x 1.06 x
Nbr of stocks (in thousands) 126,265 124,080 124,080 116,280 112,810 112,810 - -
Reference price 3 93,800 83,100 79,000 91,500 86,900 88,900 88,900 88,900
Announcement Date 2/13/20 2/3/21 2/10/22 2/9/23 2/7/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,966 5,302 5,228 5,856 5,872 6,189 6,475 6,845
EBITDA 1 1,565 1,686 1,556 1,493 1,408 1,490 1,582 1,734
EBIT 1 1,382 1,482 1,338 1,268 1,168 1,242 1,313 1,459
Operating Margin 27.82% 27.96% 25.6% 21.65% 19.89% 20.08% 20.28% 21.31%
Earnings before Tax (EBT) 1 1,463 1,613 1,440 1,425 1,249 1,339 1,423 1,591
Net income 1 1,035 1,173 978.7 1,005 902.7 970.1 1,025 1,154
Net margin 20.84% 22.13% 18.72% 17.15% 15.37% 15.68% 15.83% 16.86%
EPS 2 8,208 9,320 7,910 8,489 7,843 8,024 8,323 9,648
Free Cash Flow 3 649,000 1,035,800 1,142,002 646,504 792,900 673,200 610,467 754,675
FCF margin 13,069.66% 19,537.43% 21,842.49% 11,039.14% 13,502.25% 10,878.13% 9,428.48% 11,024.88%
FCF Conversion (EBITDA) 41,474.63% 61,446.36% 73,414.99% 43,299.33% 56,297.57% 45,179.99% 38,581.39% 43,529.97%
FCF Conversion (Net income) 62,699.26% 88,289.87% 116,687.44% 64,359.15% 87,840.19% 69,391.49% 59,570.45% 65,385.88%
Dividend per Share 2 4,400 4,489 4,800 5,000 - 5,338 5,538 5,733
Announcement Date 2/13/20 2/3/21 2/10/22 2/9/23 2/7/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,568 1,050 1,403 1,417 - 1,625 1,412 1,396 1,336 1,690 1,451 1,405 1,449 1,768 1,554
EBITDA - - - - - - - - - - - - - - -
EBIT 1 423.9 266.7 333 327.6 - 405.6 201.6 316.5 242.9 406.7 198.6 297.6 286.8 399.7 261.4
Operating Margin 27.03% 25.41% 23.74% 23.11% - 24.97% 14.28% 22.68% 18.18% 24.07% 13.68% 21.18% 19.79% 22.61% 16.82%
Earnings before Tax (EBT) 1 501.2 216.2 396.2 476.7 - 648.8 -99.88 392.6 272.4 459.5 121.2 346.4 338.2 404.3 262.5
Net income 1 361 95.4 264.1 330.8 603.6 464.1 -63.21 270.5 197.9 313.8 93.22 249.8 254.1 280.5 203
Net margin 23.02% 9.09% 18.83% 23.34% - 28.57% -4.48% 19.38% 14.81% 18.58% 6.42% 17.78% 17.53% 15.87% 13.06%
EPS 2 2,912 792.0 2,201 2,830 5,031 3,868 -410.0 2,326 1,727 2,708 1,067 2,109 2,176 2,475 1,266
Dividend per Share 2 - 4,800 - - - - 5,000 - - - - - - - 5,200
Announcement Date 11/4/21 2/10/22 5/12/22 8/4/22 8/4/22 11/3/22 2/9/23 5/11/23 8/3/23 11/9/23 2/7/24 - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 2,362 1,661 799 1,229 - 1,325 1,352 1,337
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 649,000 1,035,800 1,142,002 646,504 792,900 673,200 610,467 754,675
ROE (net income / shareholders' equity) 12.4% 13.2% 10.8% 11% - 10.3% 10.5% 11.6%
ROA (Net income/ Total Assets) 9.93% 10.5% 8.47% 8.49% - 7.38% 7.7% 8.2%
Assets 1 10,420 11,124 11,553 11,837 - 13,140 13,309 14,075
Book Value Per Share 3 58,448 72,831 76,348 80,114 - 75,666 78,548 84,217
Cash Flow per Share 3 8,417 10,168 11,044 7,420 - 10,358 10,457 15,235
Capex 1 413 220 224 241 472 232 315 495
Capex / Sales 8.31% 4.16% 4.29% 4.12% 8.03% 3.75% 4.86% 7.23%
Announcement Date 2/13/20 2/3/21 2/10/22 2/9/23 2/7/24 - - -
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 KT&G Corporation

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
88,900 KRW
Average target price
106,688 KRW
Spread / Average Target
+20.01%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
KT&G CORPORATION Stock KT&G Corporation
+2.30% 7.29B
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+7.54% 74.51B
ITC LIMITED Stock ITC Limited
-4.78% 65.87B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-6.70% 5.99B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-4.50% 2.43B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-6.03% 2.27B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-29.73% 1.79B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-3.67% 1.36B
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-11.55% 1.17B
KARELIA TOBACCO COMPANY INC. Stock Karelia Tobacco Company Inc.
0.00% 1.01B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. A033780 Stock
  4. Financials KT&G Corporation