Financials Kiwoom Securities Co., Ltd.

Equities

A039490

KR7039490008

Investment Banking & Brokerage Services

End-of-day quote Korea S.E. 06:00:00 2024-06-06 pm EDT 5-day change 1st Jan Change
129,800 KRW -0.61% Intraday chart for Kiwoom Securities Co., Ltd. -2.99% +30.45%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,978,987 3,361,880 2,751,988 2,322,178 2,750,675 3,498,062 - -
Enterprise Value (EV) 1 1,978,987 3,361,880 2,751,988 2,322,178 2,750,675 3,498,062 3,498,062 3,498,062
P/E ratio 6.52 x 4.63 x 3.75 x 5.1 x 6.68 x 4.61 x 4.4 x 4.15 x
Yield 2.52% 2.37% 4.67% - 3.02% 3.52% 3.83% 4.24%
Capitalization / Revenue 2.29 x 2.29 x 1.5 x 1.83 x 2.37 x 2.04 x 2.07 x 1.92 x
EV / Revenue 2.29 x 2.29 x 1.5 x 1.83 x 2.37 x 2.04 x 2.07 x 1.92 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.79 x 0.96 x 0.65 x - 0.51 x 0.63 x 0.56 x 0.5 x
Nbr of stocks (in thousands) 24,893 26,576 25,720 27,645 27,645 26,950 - -
Reference price 2 79,500 126,500 107,000 84,000 99,500 129,800 129,800 129,800
Announcement Date 2/11/20 2/9/21 2/11/22 2/10/23 2/14/24 - - -
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 865.1 1,469 1,835 1,269 1,160 1,711 1,691 1,821
EBITDA - - - - - - - -
EBIT 1 473.7 954.9 1,209 656.4 564.7 1,025 1,036 1,084
Operating Margin 54.76% 65% 65.87% 51.74% 48.69% 59.89% 61.25% 59.55%
Earnings before Tax (EBT) 1 492.2 970.2 1,234 680.2 585.1 1,032 1,048 1,092
Net income 1 362.8 693.9 903.7 508.2 440.7 757.4 773.3 804.2
Net margin 41.94% 47.23% 49.24% 40.05% 38.01% 44.28% 45.72% 44.17%
EPS 2 12,193 27,314 28,546 16,478 14,889 28,169 29,479 31,299
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 2,000 3,000 5,000 - 3,000 4,569 4,973 5,500
Announcement Date 2/11/20 2/9/21 2/11/22 2/10/23 2/14/24 - - -
1KRW in Billions2KRW
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 2025 Q1 2025 Q2
Net sales 1 421.2 355.3 289 328.9 295.5 540.3 334 342.6 -132.6 504.7 414.6 409.2 386.4 414 456
EBITDA - - - - - - - - - - - - - - -
EBIT 1 248.1 213.2 127.2 179.2 136.7 388.9 180.9 271.9 -277 337.7 257.2 250.8 163.3 258 288
Operating Margin 58.91% 60.01% 44.04% 54.49% 46.27% 71.98% 54.16% 79.35% 208.85% 66.91% 62.04% 61.3% 42.26% 62.32% 63.16%
Earnings before Tax (EBT) 1 241.3 214.8 128.4 190.7 146.2 395.8 176 261.5 -248.3 337.9 270.4 268.9 96.9 266 282
Net income 1 188.1 140.9 108.5 123.5 135.3 291.5 133.3 202.8 -191.4 245.5 190.3 188.2 137.4 204 217
Net margin 44.67% 39.67% 37.54% 37.54% 45.78% 53.96% 39.92% 59.2% 144.32% 48.64% 45.9% 45.99% 35.55% 49.28% 47.59%
EPS - - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/11/22 5/10/22 8/9/22 11/8/22 2/10/23 5/9/23 8/8/23 11/6/23 2/14/24 5/2/24 - - - - -
1KRW in Billions
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) 16.8% 27% 25.1% 11.4% 9.28% 14.5% 13.6% 13%
ROA (Net income/ Total Assets) 1.74% 2.25% 2.18% - 0.87% 1.39% 1.37% 1.35%
Assets 1 20,807 30,830 41,445 - 50,555 54,432 56,601 59,700
Book Value Per Share 2 101,085 131,368 165,837 - 196,188 206,311 233,528 258,449
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/11/20 2/9/21 2/11/22 2/10/23 2/14/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
129,800 KRW
Average target price
151,846 KRW
Spread / Average Target
+16.98%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. A039490 Stock
  4. Financials Kiwoom Securities Co., Ltd.