YOUNGONE CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34,300 KRW | -2.56% |
|
+3.31% | -24.78% |
| Jun. 10 | Youngone Corporation announces an Equity Buyback for KRW 50,000 million worth of its shares. | CI |
| Jun. 10 | Youngone Corporation authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,502,413 | 1,390,554 | 1,914,754 | 2,059,512 | 2,000,292 | 1,544,085 | - | - |
| Enterprise Value (EV) 2 | 1,411 | 957.2 | 1,461 | 1,372 | 1,095 | 253.6 | -257.6 | -327.9 |
| P/E ratio | 9.03 x | 9.42 x | 6.42 x | 3.06 x | 3.88 x | 4.26 x | 3.3 x | 3.72 x |
| Yield | 1.17% | 1.26% | 1.15% | 2.13% | 2.85% | 3.95% | 4.27% | 3.96% |
| Capitalization / Revenue | 0.63 x | 0.56 x | 0.69 x | 0.53 x | 0.55 x | 0.46 x | 0.43 x | 0.43 x |
| EV / Revenue | 0.59 x | 0.39 x | 0.52 x | 0.35 x | 0.3 x | 0.08 x | -0.07 x | -0.09 x |
| EV / EBITDA | 4.6 x | 2.79 x | 2.76 x | 1.5 x | 1.49 x | 0.5 x | -0.38 x | -0.5 x |
| EV / FCF | 13.4 x | 3.74 x | 9.24 x | 4.38 x | 3.1 x | 0.74 x | -0.66 x | -0.85 x |
| FCF Yield | 7.48% | 26.8% | 10.8% | 22.8% | 32.3% | 135% | -152% | -118% |
| Price to Book | 0.76 x | 0.76 x | 0.86 x | 0.74 x | 0.62 x | 0.42 x | 0.37 x | 0.35 x |
| Nbr of stocks (in thousands) | 43,866 | 43,866 | 43,866 | 43,866 | 43,866 | 43,866 | - | - |
| Reference price 3 | 34,250 | 31,700 | 43,650 | 46,950 | 45,600 | 34,300 | 34,300 | 34,300 |
| Announcement Date | 2/26/20 | 3/19/21 | 3/10/22 | 3/8/23 | 2/27/24 | - | - | - |
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 | 2,388 | 2,466 | 2,793 | 3,905 | 3,604 | 3,339 | 3,577 | 3,596 |
| EBITDA 1 | 306.6 | 343.5 | 529.1 | 916.1 | 735.4 | 506.8 | 676.6 | 656.4 |
| EBIT 1 | 237.6 | 259.7 | 442 | 835.1 | 639.1 | 407.9 | 565.6 | 545.2 |
| Operating Margin | 9.95% | 10.53% | 15.83% | 21.39% | 17.73% | 12.21% | 15.81% | 15.16% |
| Earnings before Tax (EBT) 1 | 233.6 | 249.4 | 451.3 | 881.5 | 683.6 | 439 | 618.1 | 548 |
| Net income 1 | 166.3 | 147.7 | 334.3 | 742.5 | 516.6 | 357.1 | 460.9 | 408.5 |
| Net margin | 6.96% | 5.99% | 11.97% | 19.02% | 14.33% | 10.69% | 12.88% | 11.36% |
| EPS 2 | 3,791 | 3,366 | 6,795 | 15,363 | 11,762 | 8,057 | 10,397 | 9,221 |
| Free Cash Flow 3 | 105,557 | 256,092 | 158,176 | 313,174 | 353,514 | 341,500 | 391,600 | 386,250 |
| FCF margin | 4,419.82% | 10,383.34% | 5,664.29% | 8,020.61% | 9,807.91% | 10,227.18% | 10,947.79% | 10,740.98% |
| FCF Conversion (EBITDA) | 34,425.52% | 74,546.7% | 29,895.11% | 34,186.44% | 48,069.96% | 67,390.23% | 57,876.67% | 58,843.69% |
| FCF Conversion (Net income) | 63,479.74% | 173,431.41% | 47,315.21% | 42,176.05% | 68,430.22% | 95,642.19% | 84,966.83% | 94,553.24% |
| Dividend per Share 2 | 400.0 | 400.0 | 500.0 | 1,000 | 1,300 | 1,355 | 1,464 | 1,358 |
| Announcement Date | 2/26/20 | 3/19/21 | 3/10/22 | 3/8/23 | 2/27/24 | - | - | - |
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 | 751.5 | 766.4 | 945.6 | 1,162 | 1,030 | 840.6 | 1,008 | 998.8 | 757.3 | 709.7 | 884.8 | 980.9 | 780.8 |
| EBITDA | 180.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 123.3 | 145.9 | 208.1 | 275.9 | 205.2 | 167.2 | 210.6 | 179.9 | 79.49 | 71.04 | 132.6 | 145.4 | 91.4 |
| Operating Margin | 16.41% | 19.03% | 22.01% | 23.74% | 19.92% | 19.89% | 20.89% | 18.02% | 10.5% | 10.01% | 14.98% | 14.82% | 11.71% |
| Earnings before Tax (EBT) 1 | - | 145.9 | 248.7 | 324.5 | 162.5 | 184.2 | 228.3 | 210.9 | 58.26 | 105.2 | 141.6 | 154.5 | 77.3 |
| Net income 1 | 71.46 | - | 171 | 226.5 | 177.6 | 134.7 | 155.7 | 157.9 | 67.59 | 85.12 | 114.4 | 131.2 | 70.03 |
| Net margin | 9.51% | - | 18.09% | 19.49% | 17.23% | 16.03% | 15.45% | 15.81% | 8.93% | 11.99% | 12.93% | 13.38% | 8.97% |
| EPS | - | 2,253 | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/10/22 | 5/16/22 | 8/16/22 | 11/14/22 | 3/8/23 | 5/15/23 | 8/14/23 | 11/14/23 | 2/27/24 | 5/16/24 | - | - | - |
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 | 91.2 | 433 | 454 | 688 | 905 | 1,291 | 1,802 | 1,872 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 105,557 | 256,092 | 158,176 | 313,174 | 353,514 | 341,500 | 391,600 | 386,250 |
| ROE (net income / shareholders' equity) | 9.55% | 8.03% | 15.1% | 26.8% | 15.5% | 10.3% | 11.5% | 10% |
| ROA (Net income/ Total Assets) | 6.03% | 4.88% | 10.5% | 16.7% | 10.5% | 6.54% | 8.19% | 7.55% |
| Assets 1 | 2,757 | 3,026 | 3,178 | 4,437 | 4,912 | 5,460 | 5,630 | 5,411 |
| Book Value Per Share 3 | 44,887 | 41,828 | 50,585 | 63,517 | 74,013 | 81,087 | 91,606 | 97,290 |
| Cash Flow per Share 3 | 5,160 | 7,890 | 6,551 | 10,459 | 11,971 | 11,351 | 12,895 | 14,763 |
| Capex 1 | 126 | 90 | 129 | 146 | 172 | 137 | 170 | 151 |
| Capex / Sales | 5.28% | 3.65% | 4.63% | 3.73% | 4.76% | 4.1% | 4.75% | 4.19% |
| Announcement Date | 2/26/20 | 3/19/21 | 3/10/22 | 3/8/23 | 2/27/24 | - | - | - |
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
10
Last Close Price
34,300
KRW
Average target price
59,700
KRW
Spread / Average Target
+74.05%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.78% | 1.12B | |
| -15.05% | 2.48B | |
| -6.88% | 2.33B | |
| -8.06% | 1.64B | |
| +4.23% | 683M | |
| +1.07% | 155M | |
| -7.68% | 121M |
- Stock Market
- Equities
- A111770 Stock
- Financials Youngone Corporation
