Stock A007070 GS RETAIL CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials GS Retail Co., Ltd.

Equities

A007070

KR7007070006

Food Retail & Distribution

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-06-06 pm EDT 		5-day change 1st Jan Change
22,250 KRW +1.83% Intraday chart for GS Retail Co., Ltd. +12.20% -3.47%
Jun. 03 GS Retail Co., Ltd. agreed to Spin-Off Business division. CI
May. 10 GS Retail Q1 Profit Jumps 115%; Shares Rise 3% MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,022,250 2,652,650 3,106,187 2,876,368 2,355,250 2,301,501 - -
Enterprise Value (EV) 2 3,961 3,631 5,859 3,572 2,994 4,936 4,833 4,754
P/E ratio 22.7 x 15.8 x 3.34 x 71.3 x 133 x 9.13 x 7.88 x 7.08 x
Yield 1.91% 2.61% 3.95% 1.53% 2.17% 3.5% 4% 4.36%
Capitalization / Revenue 0.34 x 0.3 x 0.32 x 0.26 x 0.2 x 0.19 x 0.18 x 0.17 x
EV / Revenue 0.44 x 0.41 x 0.6 x 0.32 x 0.26 x 0.4 x 0.38 x 0.35 x
EV / EBITDA 4.41 x 3.94 x 6.58 x 3.8 x 2.68 x 4.62 x 4.35 x 4.2 x
EV / FCF 7.11 x 7.2 x 17.5 x 10.1 x 4 x 8.6 x 9.15 x 10.1 x
FCF Yield 14.1% 13.9% 5.72% 9.86% 25% 11.6% 10.9% 9.9%
Price to Book 1.39 x 1.15 x 0.67 x 0.71 x 0.58 x 0.54 x 0.52 x 0.5 x
Nbr of stocks (in thousands) 77,000 77,000 102,177 102,180 102,180 103,438 - -
Reference price 3 39,250 34,450 30,400 28,150 23,050 22,250 22,250 22,250
Announcement Date 2/5/20 2/8/21 2/8/22 2/7/23 2/6/24 - - -
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 9,007 8,862 9,766 11,226 11,613 12,208 12,831 13,429
EBITDA 1 897.9 921.2 890.4 940.8 1,116 1,069 1,110 1,133
EBIT 1 238.8 252.6 208.3 245.1 405 438.4 482 534.9
Operating Margin 2.65% 2.85% 2.13% 2.18% 3.49% 3.59% 3.76% 3.98%
Earnings before Tax (EBT) 1 199.8 200.9 879.5 80.86 148 370.7 430.5 476.1
Net income 1 133.1 168.4 801.1 43.87 19.38 262.9 299.1 335.3
Net margin 1.48% 1.9% 8.2% 0.39% 0.17% 2.15% 2.33% 2.5%
EPS 2 1,729 2,187 9,096 395.0 173.0 2,438 2,825 3,144
Free Cash Flow 3 557,538 504,324 335,143 352,217 749,325 573,747 528,028 470,667
FCF margin 6,190.1% 5,690.65% 3,431.84% 3,137.39% 6,452.72% 4,699.6% 4,115.36% 3,504.78%
FCF Conversion (EBITDA) 62,090.94% 54,748.57% 37,640.92% 37,436.27% 67,163.28% 53,675.14% 47,575.8% 41,541.34%
FCF Conversion (Net income) 418,804.37% 299,429.75% 41,834.95% 802,847.67% 3,866,484.98% 218,269.53% 176,512.45% 140,360.13%
Dividend per Share 2 750.0 900.0 1,200 430.0 500.0 777.8 888.9 969.9
Announcement Date 2/5/20 2/8/21 2/8/22 2/7/23 2/6/24 - - -
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 2,655 2,598 2,817 2,956 2,888 2,700 2,958 3,090 2,932 2,810 3,109 3,231 3,049 - -
EBITDA - - - - - - - - 308.6 - - - - - -
EBIT 1 25.45 27.33 47.43 87.64 85.29 46.56 97.21 126.8 91.42 73.88 112.7 135.7 110.3 - -
Operating Margin 0.96% 1.05% 1.68% 2.96% 2.95% 1.72% 3.29% 4.1% 3.12% 2.63% 3.62% 4.2% 3.62% - -
Earnings before Tax (EBT) 1 2.629 23.7 57.6 73.54 -72.47 28.91 67.41 99.9 -48.26 58.81 89.67 111.7 134 - -
Net income 1 -23.8 9.423 49.87 40.71 -56.13 16.61 52.25 68.3 -117.8 35.64 68.25 86 62 - -
Net margin -0.9% 0.36% 1.77% 1.38% -1.94% 0.62% 1.77% 2.21% -4.02% 1.27% 2.2% 2.66% 2.03% - -
EPS 2 -564.0 92.00 488.0 399.0 -584.0 - 511.0 668.0 -1,169 345.0 683.1 834.1 367.0 512.0 810.0
Dividend per Share 2 1,200 - - - 430.0 - - - 500.0 - - - 907.7 - -
Announcement Date 2/8/22 5/4/22 8/9/22 11/8/22 2/7/23 5/9/23 8/8/23 11/7/23 2/6/24 5/9/24 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 939 978 2,753 695 639 2,634 2,532 2,452
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.046 x 1.062 x 3.092 x 0.739 x 0.5729 x 2.464 x 2.281 x 2.164 x
Free Cash Flow 2 557,538 504,324 335,143 352,217 749,325 573,747 528,029 470,667
ROE (net income / shareholders' equity) 6.25% 7.49% 22.3% 1.14% 0.44% 6.1% 6.69% 7.16%
ROA (Net income/ Total Assets) 2.19% 2.37% 9.8% 0.42% 0.18% 2.7% 3.02% 3.33%
Assets 1 6,077 7,114 8,173 10,463 10,894 9,746 9,908 10,074
Book Value Per Share 3 28,232 29,928 45,401 39,627 39,640 41,333 42,830 44,253
Cash Flow per Share 3 10,446 10,467 7,976 6,973 8,733 8,775 7,930 7,749
Capex 1 247 302 380 360 386 406 449 494
Capex / Sales 2.74% 3.4% 3.89% 3.21% 3.32% 3.32% 3.5% 3.68%
Announcement Date 2/5/20 2/8/21 2/8/22 2/7/23 2/6/24 - - -
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 GS Retail Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
21
Last Close Price
22,250 KRW
Average target price
29,857 KRW
Spread / Average Target
+34.19%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Supermarkets & Convenience Stores

1st Jan change Capi.
GS RETAIL CO., LTD. Stock GS Retail Co., Ltd.
-3.47% 1.67B
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+16.28% 36.99B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-10.08% 34.36B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+10.13% 34.03B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
-3.67% 17.48B
COLES GROUP LIMITED Stock Coles Group Limited
+5.40% 14.91B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-13.37% 13.56B
CASEY'S GENERAL STORES, INC. Stock Casey's General Stores, Inc.
+19.61% 12.16B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
CARREFOUR Stock Carrefour
-10.29% 10.89B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. A007070 Stock
  4. Financials GS Retail Co., Ltd.