C&C INTERNATIONAL CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 80,700 KRW | -1.71% |
|
-4.16% | +29.33% |
| 2023 | C&C International Co., Ltd. announced that it has received KRW 30 billion in funding | CI |
| 2023 | C&C International Co., Ltd. announced that it expects to receive KRW 30 billion in funding | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,83,447 | 3,03,912 | 6,23,819 | 8,06,766 | - | - |
| Enterprise Value (EV) 2 | 156.6 | 252.3 | 623.8 | 751.7 | 723.1 | 656.4 |
| P/E ratio | - | - | - | 16.7 x | 13.4 x | 11.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.01 x | 2.33 x | 2.83 x | 2.58 x | 2.09 x | 1.79 x |
| EV / Revenue | 1.72 x | 1.93 x | 2.83 x | 2.4 x | 1.87 x | 1.45 x |
| EV / EBITDA | 22.4 x | 11 x | 19 x | 12.7 x | 9.93 x | 7.67 x |
| EV / FCF | -26.3 x | 57.9 x | - | 43.2 x | 24 x | 13.3 x |
| FCF Yield | -3.8% | 1.73% | - | 2.31% | 4.16% | 7.5% |
| Price to Book | 1.56 x | 2.26 x | - | 3.65 x | 2.9 x | 2.32 x |
| Nbr of stocks (in thousands) | 9,997 | 9,997 | 9,997 | 9,997 | - | - |
| Reference price 3 | 18,350 | 30,400 | 62,400 | 80,700 | 80,700 | 80,700 |
| Announcement Date | 16/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 89.61 | 91.29 | 130.6 | 220.3 | 313 | 386.8 | 451.6 |
| EBITDA 1 | - | 7.006 | 22.87 | 32.86 | 59.22 | 72.78 | 85.58 |
| EBIT 1 | - | 2.501 | 17.45 | 32.09 | 50.85 | 63.57 | 75.4 |
| Operating Margin | - | 2.74% | 13.36% | 14.56% | 16.24% | 16.43% | 16.7% |
| Earnings before Tax (EBT) 1 | - | -6.911 | - | - | 55.63 | 69.8 | 82.5 |
| Net income 1 | - | -4.707 | - | - | 48.33 | 60.33 | 72.3 |
| Net margin | - | -5.16% | - | - | 15.44% | 15.6% | 16.01% |
| EPS 2 | 1,299 | - | - | - | 4,836 | 6,026 | 7,237 |
| Free Cash Flow 3 | - | -5,957 | 4,357 | - | 17,400 | 30,075 | 49,200 |
| FCF margin | - | -6,525.64% | 3,335.62% | - | 5,558.75% | 7,775% | 10,893.99% |
| FCF Conversion (EBITDA) | - | - | 19,048.47% | - | 29,383.62% | 41,321.28% | 57,493.43% |
| FCF Conversion (Net income) | - | - | - | - | 36,000% | 49,848.07% | 68,049.79% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 29/03/21 | 16/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 | 23.66 | 23.12 | 25.36 | 30.69 | - | 38.45 | 46.18 | 57.11 | 53.89 | 63.15 | 72.15 | 79.65 | 81 | 83.55 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1.902 | 0.457 | - | 3.51 | - | 4.655 | 5.958 | 10.32 | 6.753 | 9.061 | 9.958 | 13.56 | 13.6 | 13.68 |
| Operating Margin | 8.04% | 1.98% | - | 11.44% | - | 12.11% | 12.9% | 18.07% | 12.53% | 14.35% | 13.8% | 17.02% | 16.79% | 16.37% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | - | - | 8.759 | 14.35 | 13.55 | 15.6 | 12.35 |
| Net income 1 | - | - | - | - | 8.613 | - | - | - | 7.254 | - | 11.33 | 11.4 | 13.55 | 11.6 |
| Net margin | - | - | - | - | - | - | - | - | 13.46% | - | 15.7% | 14.31% | 16.73% | 13.88% |
| EPS | - | - | 270.0 | - | 862.0 | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/11/21 | 16/02/22 | 16/05/22 | 27/07/22 | 14/11/22 | 16/02/23 | 27/04/23 | 04/08/23 | 09/11/23 | 15/02/24 | 08/05/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 26.8 | 51.7 | - | 55.1 | 83.7 | 150 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | -5,957 | 4,357 | - | 17,400 | 30,075 | 49,200 |
| ROE (net income / shareholders' equity) | - | -5.9% | 13.3% | 20.8% | 23.8% | 23.3% | 22.3% |
| ROA (Net income/ Total Assets) | - | -4.22% | 9.2% | - | 16.5% | 16.8% | 16.6% |
| Assets 1 | - | 111.4 | - | - | 292.6 | 359.1 | 436.4 |
| Book Value Per Share 3 | - | 11,794 | 13,422 | - | 22,089 | 27,819 | 34,800 |
| Cash Flow per Share 3 | - | 423.0 | - | - | 4,844 | 6,703 | 8,752 |
| Capex 1 | - | 9.78 | 4.37 | - | 31 | 27.6 | 41 |
| Capex / Sales | - | 10.71% | 3.34% | - | 9.9% | 7.14% | 9.08% |
| Announcement Date | 29/03/21 | 16/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
80,700
KRW
Average target price
96,250
KRW
Spread / Average Target
+19.27%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +29.33% | 599M | |
| +0.63% | 264B | |
| +19.78% | 20.89B | |
| +16.04% | 12.52B | |
| -11.59% | 9.53B | |
| +21.66% | 8.03B | |
| +10.61% | 6.01B | |
| -1.54% | 4.49B | |
| -12.98% | 4.01B | |
| -3.37% | 3.65B |
- Stock Market
- Equities
- A352480 Stock
- Financials C&C International Co., Ltd.
