ECHOMARKETING CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12,960 KRW | -6.76% |
|
-4.78% | +25.83% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 521,606 | 975,536 | 536,872 | 467,718 | 330,301 | 411,714 | - | - |
| Enterprise Value (EV) 2 | 475.2 | 882.1 | 473.2 | 355.5 | 213 | 283.4 | 225.5 | 216 |
| P/E ratio | 16.6 x | 18.5 x | 19.6 x | 11.6 x | 8.22 x | 9.51 x | 8.35 x | 7.67 x |
| Yield | 2.08% | 3.1% | 1.86% | 2.15% | 1.94% | 3.59% | 3.8% | 3.88% |
| Capitalization / Revenue | 4.68 x | 5.51 x | 2.18 x | 1.33 x | 0.94 x | 1.12 x | 0.98 x | 0.91 x |
| EV / Revenue | 4.27 x | 4.98 x | 1.93 x | 1.01 x | 0.61 x | 0.77 x | 0.54 x | 0.48 x |
| EV / EBITDA | 12 x | 14.5 x | 10.5 x | 5.62 x | 3.44 x | 4.34 x | 2.99 x | 2.66 x |
| EV / FCF | 22.9 x | 17.8 x | 17.1 x | 7.54 x | 6.57 x | 11.9 x | 4.16 x | 3.62 x |
| FCF Yield | 4.36% | 5.61% | 5.85% | 13.3% | 15.2% | 8.4% | 24% | 27.7% |
| Price to Book | 4.89 x | 6.72 x | 3.42 x | 2.45 x | 1.49 x | 1.7 x | 1.55 x | 1.46 x |
| Nbr of stocks (in thousands) | 32,398 | 32,518 | 32,148 | 32,368 | 32,068 | 31,768 | - | - |
| Reference price 3 | 16,100 | 30,000 | 16,700 | 14,450 | 10,300 | 12,960 | 12,960 | 12,960 |
| Announcement Date | 2/5/20 | 2/8/21 | 2/16/22 | 2/16/23 | 3/14/24 | - | - | - |
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 | 111.4 | 177 | 245.7 | 352.8 | 350.5 | 369.1 | 418 | 454.4 |
| EBITDA 1 | 39.47 | 60.9 | 45.11 | 63.23 | 62 | 65.23 | 75.35 | 81.27 |
| EBIT 1 | 37.84 | 58.9 | 40.06 | 56.98 | 55.1 | 58.17 | 70.4 | 75.97 |
| Operating Margin | 33.98% | 33.27% | 16.3% | 16.15% | 15.72% | 15.76% | 16.84% | 16.72% |
| Earnings before Tax (EBT) 1 | 42.12 | 69.64 | 34.72 | 57.86 | 62.98 | 64.87 | 75.62 | 82.17 |
| Net income 1 | 31.57 | 51.85 | 27.14 | 40.22 | 43.14 | 43.72 | 49.78 | 54.23 |
| Net margin | 28.35% | 29.29% | 11.05% | 11.4% | 12.31% | 11.85% | 11.91% | 11.93% |
| EPS 2 | 970.5 | 1,622 | 853.0 | 1,245 | 1,253 | 1,363 | 1,552 | 1,691 |
| Free Cash Flow 3 | 20,737 | 49,454 | 27,704 | 47,116 | 32,411 | 23,800 | 54,200 | 59,750 |
| FCF margin | 18,622.64% | 27,935.38% | 11,275.26% | 13,356.36% | 9,247.79% | 6,448.7% | 12,966.51% | 13,148.24% |
| FCF Conversion (EBITDA) | 52,534.53% | 81,209.88% | 61,420.36% | 74,516.65% | 52,278.54% | 36,484.42% | 71,930.99% | 73,523.38% |
| FCF Conversion (Net income) | 65,689.15% | 95,383.21% | 102,060.3% | 117,152.54% | 75,132.67% | 54,431.1% | 108,890.01% | 110,172.1% |
| Dividend per Share 2 | 335.0 | 930.0 | 310.0 | 310.0 | 200.0 | 465.0 | 492.5 | 503.3 |
| Announcement Date | 2/5/20 | 2/8/21 | 2/16/22 | 2/16/23 | 3/14/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 67.26 | 63.51 | 108.2 | 95.12 | 85.95 | 68.65 | 105.8 | 88.46 | 87.61 | 62.25 | 109.1 | 94.87 | 102.7 |
| EBITDA | 15.92 | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 14.43 | 7.06 | 21.24 | 16.33 | 12.35 | 6.454 | 20.33 | 14.21 | 14.1 | 5.068 | 18.87 | 16.13 | 18.03 |
| Operating Margin | 21.46% | 11.12% | 19.64% | 17.16% | 14.36% | 9.4% | 19.23% | 16.06% | 16.09% | 8.14% | 17.3% | 17.01% | 17.55% |
| Earnings before Tax (EBT) 1 | 6.47 | 7.854 | 24.97 | - | 9.647 | 7.069 | 20.91 | 20.98 | 13.9 | 5.57 | 20 | 19.4 | 20.2 |
| Net income 1 | 5.562 | 6.147 | 18.49 | 10.46 | 5.361 | 4.927 | 14.33 | 15.37 | 7.657 | 4.184 | 13.6 | 13.6 | 12.15 |
| Net margin | 8.27% | 9.68% | 17.09% | 11% | 6.24% | 7.18% | 13.55% | 17.37% | 8.74% | 6.72% | 12.47% | 14.34% | 11.83% |
| EPS | - | - | - | - | - | - | - | - | 147.0 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/16/22 | 5/11/22 | 8/9/22 | 11/10/22 | 2/16/23 | 5/11/23 | 8/7/23 | 11/10/23 | 3/14/24 | 5/10/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 46.4 | 93.5 | 63.6 | 112 | 117 | 128 | 186 | 196 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 20,737 | 49,454 | 27,704 | 47,116 | 32,411 | 23,800 | 54,200 | 59,750 |
| ROE (net income / shareholders' equity) | 32.6% | 42.2% | 16.8% | 24.9% | 19.4% | 18.7% | 19.6% | 20.3% |
| ROA (Net income/ Total Assets) | 26% | 31.7% | 11.8% | 13.1% | 12.2% | 14.3% | 15.2% | 15.4% |
| Assets 1 | 121.6 | 163.7 | 229.8 | 307.9 | 353 | 305.8 | 326.9 | 351.4 |
| Book Value Per Share 3 | 3,293 | 4,466 | 4,882 | 5,899 | 6,912 | 7,616 | 8,381 | 8,881 |
| Cash Flow per Share | 657.0 | 1,557 | 1,304 | - | - | - | - | - |
| Capex 1 | 0.56 | 1.6 | 14.7 | 1.06 | 3.13 | 4.67 | 3.67 | 4.33 |
| Capex / Sales | 0.5% | 0.91% | 5.99% | 0.3% | 0.89% | 1.26% | 0.88% | 0.95% |
| Announcement Date | 2/5/20 | 2/8/21 | 2/16/22 | 2/16/23 | 3/14/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
12,960
KRW
Average target price
15,500
KRW
Spread / Average Target
+19.60%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +25.83% | 299M | |
| +2.05% | 141B | |
| -37.83% | 39.73B | |
| +10.34% | 17.96B | |
| +26.05% | 11.36B | |
| +42.26% | 9.37B | |
| -1.79% | 6.79B | |
| -0.24% | 6.76B | |
| +20.42% | 6.47B | |
| +31.91% | 6.47B |
- Stock Market
- Equities
- A230360 Stock
- Financials Echomarketing Co.,Ltd.
