F&F CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 67,000 KRW | +4.36% |
|
+3.08% | -24.89% |
| May. 10 | Tranche Update on F&F Co., Ltd's Equity Buyback Plan announced on February 7, 2024. | CI |
| Apr. 01 | First Mining Gold Says its 2023 Loss Narrowed | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,231,705 | 5,511,626 | 3,402,332 | 2,552,214 | - | - |
| Enterprise Value (EV) 2 | 7,481 | 5,654 | 3,421 | 2,399 | 2,044 | 1,810 |
| P/E ratio | 31.2 x | 12.6 x | 8 x | 6.12 x | 5.39 x | 5.14 x |
| Yield | - | 1.11% | 1.91% | 2.77% | 2.92% | 3.01% |
| Capitalization / Revenue | 6.64 x | 3.05 x | 1.72 x | 1.22 x | 1.12 x | 1.06 x |
| EV / Revenue | 6.87 x | 3.13 x | 1.73 x | 1.15 x | 0.9 x | 0.75 x |
| EV / EBITDA | 21.3 x | 9.34 x | 5.47 x | 3.89 x | 3.02 x | 2.59 x |
| EV / FCF | 26.8 x | 16.3 x | 7.54 x | 5.96 x | 4.66 x | 3.82 x |
| FCF Yield | 3.74% | 6.12% | 13.3% | 16.8% | 21.5% | 26.2% |
| Price to Book | 13.2 x | 5.99 x | 2.64 x | 1.57 x | 1.27 x | 1.07 x |
| Nbr of stocks (in thousands) | 38,263 | 38,143 | 38,143 | 38,093 | - | - |
| Reference price 3 | 189,000 | 144,500 | 89,200 | 67,000 | 67,000 | 67,000 |
| Announcement Date | 2/15/22 | 2/1/23 | 2/7/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,089 | 1,809 | 1,979 | 2,087 | 2,276 | 2,414 |
| EBITDA 1 | 351 | 605.2 | 625.7 | 616.7 | 677.6 | 699.2 |
| EBIT 1 | 321.4 | 522.4 | 551.8 | 539.1 | 607.4 | 638.1 |
| Operating Margin | 29.5% | 28.88% | 27.88% | 25.83% | 26.69% | 26.43% |
| Earnings before Tax (EBT) 1 | 321.2 | 533.8 | 560 | 556.5 | 625.4 | 663.4 |
| Net income 1 | 230.9 | 385.9 | 426.9 | 419.9 | 476.8 | 500.3 |
| Net margin | 21.2% | 21.33% | 21.57% | 20.12% | 20.95% | 20.72% |
| EPS 2 | 6,061 | 11,450 | 11,144 | 10,950 | 12,432 | 13,047 |
| Free Cash Flow 3 | 279,540 | 346,259 | 453,791 | 402,529 | 438,843 | 473,900 |
| FCF margin | 25,665.35% | 19,139.44% | 22,931.27% | 19,285.41% | 19,282.69% | 19,629.78% |
| FCF Conversion (EBITDA) | 79,637.29% | 57,213.49% | 72,530.4% | 65,275.61% | 64,762.7% | 67,778.54% |
| FCF Conversion (Net income) | 121,054.3% | 89,720.39% | 106,304.13% | 95,871.52% | 92,032.17% | 94,727.9% |
| Dividend per Share 2 | - | 1,600 | 1,700 | 1,859 | 1,953 | 2,019 |
| Announcement Date | 2/15/22 | 2/1/23 | 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 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 563.2 | 437.1 | 371.4 | 441.7 | 558.9 | 497.4 | 405.5 | 491.9 | 583.2 | 507 | 418.4 | 533.4 | 625.9 | 540.4 | 443.1 |
| EBITDA | 195.8 | 145.5 | 108.9 | 152.9 | 197.8 | 166.5 | 133.7 | 160.2 | 164.9 | - | - | - | - | - | - |
| EBIT 1 | 182.4 | 134.6 | 94.96 | 138.4 | 154.5 | 148.8 | 110.1 | 148.5 | 144 | 130.2 | 102.1 | 147.1 | 159.6 | 136.1 | 101.7 |
| Operating Margin | 32.39% | 30.8% | 25.57% | 31.34% | 27.64% | 29.92% | 27.14% | 30.2% | 24.69% | 25.68% | 24.4% | 27.58% | 25.49% | 25.19% | 22.95% |
| Earnings before Tax (EBT) 1 | 180 | 134.3 | 94.14 | 153.8 | 151.7 | 151.6 | 107.3 | 160.5 | 140.5 | 128.2 | 97.93 | 160.6 | 162.4 | - | - |
| Net income 1 | 128.1 | 96.44 | 69.57 | 110.1 | 110 | 118.6 | 85.73 | 119.1 | 103.4 | 95.71 | 80.32 | 118.3 | 127.8 | - | - |
| Net margin | 22.74% | 22.06% | 18.73% | 24.92% | 19.68% | 23.85% | 21.14% | 24.21% | 17.73% | 18.88% | 19.2% | 22.19% | 20.42% | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/15/22 | 5/2/22 | 8/1/22 | 11/1/22 | 2/1/23 | 5/1/23 | 7/28/23 | 10/27/23 | 2/7/24 | 4/30/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 250 | 142 | 18.3 | - | - | - |
| Net Cash position 1 | - | - | - | 153 | 508 | 742 |
| Leverage (Debt/EBITDA) | 0.7115 x | 0.2352 x | 0.0292 x | - | - | - |
| Free Cash Flow 2 | 279,540 | 346,259 | 453,791 | 402,529 | 438,843 | 473,900 |
| ROE (net income / shareholders' equity) | 42.4% | 54.5% | 38.4% | 29.5% | 26.7% | 23.9% |
| ROA (Net income/ Total Assets) | 40.5% | 32.7% | 23.8% | 21.1% | 19% | 20% |
| Assets 1 | 570.8 | 1,179 | 1,795 | 1,995 | 2,504 | 2,503 |
| Book Value Per Share 3 | 14,305 | 24,135 | 33,834 | 42,646 | 52,918 | 62,613 |
| Cash Flow per Share 3 | 7,618 | 9,453 | 12,506 | 13,491 | 15,678 | 16,181 |
| Capex 1 | 12 | 17.9 | 23.2 | 23.3 | 28.6 | 33.7 |
| Capex / Sales | 1.1% | 0.99% | 1.17% | 1.12% | 1.26% | 1.4% |
| Announcement Date | 2/15/22 | 2/1/23 | 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
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
67,000
KRW
Average target price
103,308
KRW
Spread / Average Target
+54.19%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.89% | 1.85B | |
| +0.18% | 397B | |
| -0.78% | 137B | |
| +9.95% | 17.95B | |
| +29.60% | 11.68B | |
| +45.16% | 9.56B | |
| -1.73% | 6.79B | |
| -2.63% | 6.59B | |
| +18.99% | 6.44B | |
| +28.77% | 6.3B |
- Stock Market
- Equities
- A383220 Stock
- Financials F&F Co., Ltd
