Valuation CTK Co., Ltd

Equities

End-of-day quote Korea S.E. Other stock markets 11/09/2024			5-day change	1st Jan Change
6,000.00 ^KRW	-0.33%		+3.27%	+4.71%

2022	An unknown buyer agreed to acquire unknown majority stake in CTK Investment Co., Ltd. from CTK Co., Ltd for KRW 20 billion.	CI
2020	Ctk Cosmetics Co., Ltd Introduces Powerfully Effective Clean Beauty Skincare Superstars At Cosmoprof Asia Digital Week	CI

Fiscal Period: December	2019	2023	2024	2025
Capitalization ¹	1,28,872	1,07,975	1,13,063	-
Change	-	-	4.71%	-
Enterprise Value (EV) ¹	94.62	108	48.06	38.06
Change	-	-	-55.49%	-20.81%
P/E ratio	-	-	11.9x	9.16x
PBR	0.75x	-	0.67x	0.63x
PEG	-	-	-	0.3x
Capitalization / Revenue	1.1x	1.21x	1.08x	0.87x
EV / Revenue	0.81x	1.21x	0.46x	0.29x
EV / EBITDA	-	-	3.7x	2.24x
EV / EBIT	22.2x	-	6.01x	3.17x
EV / FCF	5.35x	-	3.43x	2.38x
FCF Yield	18.7%	-	29.1%	42%
Dividend per Share ³	150	-	100	100
Rate of return	2.25%	-	1.67%	1.67%
EPS ³	-	-	504	655
Distribution rate	-	-	19.8%	15.3%
Net sales ¹	116.7	88.92	105	130
EBITDA ¹	-	-	13	17
EBIT ¹	4.257	-	8	12
Net income ¹	-	6.944	10	13
Net Debt ¹	-34.25	-	-65	-75
Reference price ³	6,675.00	5,730.00	6,000.00	6,000.00
Nbr of stocks (in thousands)	19,307	18,844	18,844	-
Announcement Date	27/02/20	21/03/24	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
L'ORÉAL	29.61x	4.52x	19.12x	+1.89%	217B
KAO CORPORATION	29.93x	1.95x	13.27x	+2.21%	22.64B
SHISEIDO COMPANY, LIMITED	59.27x	1.45x	13x	+1.92%	8.81B
COTY INC.	22.47x	1.7x	9.24x	-.--%	7.7B
AMOREPACIFIC CORPORATION	16.74x	1.99x	16.55x	+0.90%	6.48B
PROYA COSMETICS CO.,LTD.	23.33x	2.73x	15.37x	+1.47%	5.07B
INTER PARFUMS, INC.	22.41x	-	-	-	3.7B
INTERPARFUMS	23.9x	3.33x	15.69x	+2.89%	3.35B
Average	28.46x	2.52x	14.61x	+1.61%	34.29B
Weighted average by Cap.	29.80x	4.02x	17.97x	+1.84%