Stock A035600 KGINICIS CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kginicis Co.,Ltd

Equities

A035600

KR7035600006

Internet Services

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-05-27 pm EDT 		5-day change 1st Jan Change
11,300 KRW -1.05% Intraday chart for Kginicis Co.,Ltd -1.91% -5.83%
2023 Kginicis Co.,Ltd acquired remaining 45% stake in KG Capital from KG Mobility Corp. for KRW 18.5 billion. CI
2023 Kginicis Co.,Ltd completed the acquisition of an unknown stake in KG Capital from KG Mobility Corp. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 452,514 536,363 505,751 311,436 319,422 300,789 - -
Enterprise Value (EV) 2 495.1 646.5 505.8 382.2 456.2 384.8 344.8 300.8
P/E ratio 9.2 x 11.4 x 10.5 x 5.43 x 4.13 x 4.5 x 4.15 x 4.56 x
Yield 1.94% 1.74% 2.11% 3.42% 3.5% 3.63% 3.72% -
Capitalization / Revenue 0.47 x 0.66 x 0.5 x 0.26 x 0.24 x 0.2 x 0.19 x 0.19 x
EV / Revenue 0.52 x 0.8 x 0.5 x 0.32 x 0.34 x 0.26 x 0.22 x 0.19 x
EV / EBITDA 5.74 x 4.83 x 3.83 x 2.52 x 3.03 x 2.56 x 2.25 x -
EV / FCF 2.39 x - - 8.71 x -23.2 x 5.06 x 4.63 x -
FCF Yield 41.9% - - 11.5% -4.32% 19.8% 21.6% -
Price to Book 1.2 x - - 0.81 x 0.67 x 0.59 x 0.53 x -
Nbr of stocks (in thousands) 26,618 26,618 26,618 26,618 26,618 26,618 - -
Reference price 3 17,000 20,150 19,000 11,700 12,000 11,300 11,300 11,300
Announcement Date 2/5/20 2/8/21 3/16/22 2/8/23 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 1 956.1 810.2 1,012 1,178 1,345 1,490 1,577 1,564
EBITDA 1 86.19 133.9 132 151.7 150.7 150.5 153 -
EBIT 1 86.15 98.5 106.6 106.5 106.9 119.2 128 127
Operating Margin 9.01% 12.16% 10.54% 9.04% 7.95% 7.99% 8.11% 8.12%
Earnings before Tax (EBT) 1 83.57 91.64 86.72 90.65 123 109.5 118.5 -
Net income 1 49.67 42.44 48.13 57.31 77.29 70 76 69
Net margin 5.19% 5.24% 4.76% 4.87% 5.75% 4.7% 4.82% 4.41%
EPS 2 1,847 1,771 1,808 2,153 2,909 2,510 2,721 2,478
Free Cash Flow 3 207,554 - - 43,891 -19,702 76,000 74,500 -
FCF margin 21,708.34% - - 3,727.09% -1,465.08% 5,099.3% 4,723.16% -
FCF Conversion (EBITDA) 240,803.43% - - 28,937.33% - 50,498.34% 48,692.81% -
FCF Conversion (Net income) 417,874.74% - - 76,586.63% - 108,571.43% 98,026.32% -
Dividend per Share 2 330.0 350.0 400.0 400.0 420.0 410.0 420.0 -
Announcement Date 2/5/20 2/8/21 3/16/22 2/8/23 2/7/24 - - -
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 1 269.8 258.9 276.4 313.3 329 323.6 320.6 347.1 353.5 368 354.2 371.3 390.4
EBITDA - - - - - - - - - - - - -
EBIT 1 26.45 24.55 27.41 30.6 23.95 22.94 25.93 29.34 28.69 30.17 28.75 30.7 32.3
Operating Margin 9.8% 9.48% 9.92% 9.77% 7.28% 7.09% 8.09% 8.45% 8.12% 8.2% 8.12% 8.27% 8.27%
Earnings before Tax (EBT) 1 - - - - - - 31.88 26.77 42.51 27.41 29.75 28.2 32.8
Net income 1 - - - - - - 24.25 16.84 19.88 18.56 15 - -
Net margin - - - - - - 7.56% 4.85% 5.62% 5.04% 4.24% - -
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 3/16/22 4/29/22 8/2/22 11/1/22 2/8/23 5/3/23 8/2/23 11/1/23 2/7/24 5/2/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 42.5 110 - 70.8 137 84 44 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.4935 x 0.8224 x - 0.4665 x 0.9074 x 0.5581 x 0.2876 x -
Free Cash Flow 2 207,554 - - 43,891 -19,702 76,000 74,500 -
ROE (net income / shareholders' equity) 19.5% 15.2% 9.97% 15.1% 17.7% 8.7% 12% 11.4%
ROA (Net income/ Total Assets) 6.73% 3.17% 3.4% 3.98% 4.89% 4.75% 4.85% -
Assets 1 738.5 1,339 1,415 1,442 1,580 1,474 1,567 -
Book Value Per Share 3 14,118 - - 14,394 17,862 19,031 21,360 -
Cash Flow per Share - - - - - - - -
Capex 1 - - - - 17.5 10 12.5 -
Capex / Sales - - - - 1.3% 0.67% 0.79% -
Announcement Date 2/5/20 2/8/21 3/16/22 2/8/23 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 Kginicis Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
11,300 KRW
Average target price
15,100 KRW
Spread / Average Target
+33.63%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

1st Jan change Capi.
KGINICIS CO.,LTD Stock Kginicis Co.,Ltd
-5.83% 221M
MASTERCARD, INC. Stock MasterCard, Inc.
+4.35% 414B
VENUSTECH GROUP INC. Stock Venustech Group Inc.
-32.67% 3.04B
TOPSEC TECHNOLOGIES GROUP INC. Stock Topsec Technologies Group Inc.
-44.07% 889M
BEIJING VRV SOFTWARE CORPORATION LIMITED Stock Beijing VRV Software Corporation Limited
-13.89% 818M
BEIJING CERTIFICATE AUTHORITY CO.,LTD. Stock BEIJING CERTIFICATE AUTHORITY Co.,Ltd.
-28.77% 686M
NHN KCP CORP. Stock NHN KCP Corp.
-3.21% 247M
CLEARSALE S.A. Stock ClearSale S.A.
+80.00% 246M
GALAXIA MONEYTREE CO., LTD. Stock Galaxia Moneytree Co., Ltd.
-43.67% 186M
NICE INFORMATION & TELECOMMUNICATION, INC. Stock Nice Information & Telecommunication, Inc.
+4.87% 149M
Internet Security & Transactions Services
  1. Stock Market
  2. Equities
  3. A035600 Stock
  4. Financials Kginicis Co.,Ltd