Stock A123570 EMNET INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials eMnet Inc.

Equities

A123570

KR7123570004

Advertising & Marketing

End-of-day quote Korea S.E.
Other stock markets
 03:30:00 03/05/2024 am IST 		5-day change 1st Jan Change
3,855 KRW -0.39% Intraday chart for eMnet Inc. +5.04% +5.04%
20/03 EMnet Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 EMnet Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 48,005 78,746 90,692 1,48,604 89,162 78,366
Enterprise Value (EV) 1 10,857 42,967 51,646 99,003 41,541 25,253
P/E ratio 11.6 x 11.1 x 13.1 x 5.77 x 13.3 x 19.4 x
Yield 0.93% 0.85% 1.2% 2.94% 2.21% 1.36%
Capitalization / Revenue 1.52 x 2.15 x 2.32 x 4.22 x 2.02 x 2.24 x
EV / Revenue 0.34 x 1.17 x 1.32 x 2.81 x 0.94 x 0.72 x
EV / EBITDA 1.76 x 4.68 x 5.85 x 8.88 x 3.74 x 4.73 x
EV / FCF 2.27 x -19.7 x 13.5 x 36 x 22.6 x 7.24 x
FCF Yield 44% -5.08% 7.41% 2.78% 4.43% 13.8%
Price to Book 0.92 x 1.35 x 1.45 x 1.67 x 0.98 x 0.87 x
Nbr of stocks (in thousands) 22,276 22,276 21,854 21,854 21,854 21,353
Reference price 2 2,155 3,535 4,150 6,800 4,080 3,670
Announcement Date 19/03/19 18/03/20 22/03/21 22/03/22 22/03/23 20/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 31,601 36,702 39,017 35,239 44,211 35,018
EBITDA 1 6,154 9,187 8,834 11,149 11,102 5,337
EBIT 1 5,544 7,715 7,238 9,895 9,328 3,666
Operating Margin 17.54% 21.02% 18.55% 28.08% 21.1% 10.47%
Earnings before Tax (EBT) 1 6,709 9,609 8,984 12,467 9,763 5,061
Net income 1 4,248 7,185 7,055 25,778 6,720 4,043
Net margin 13.44% 19.58% 18.08% 73.15% 15.2% 11.54%
EPS 2 186.3 317.1 316.9 1,179 307.2 189.0
Free Cash Flow 1 4,774 -2,185 3,826 2,748 1,840 3,486
FCF margin 15.11% -5.95% 9.81% 7.8% 4.16% 9.96%
FCF Conversion (EBITDA) 77.57% - 43.32% 24.64% 16.57% 65.32%
FCF Conversion (Net income) 112.38% - 54.24% 10.66% 27.37% 86.24%
Dividend per Share 2 20.00 30.00 50.00 200.0 90.00 50.00
Announcement Date 19/03/19 18/03/20 22/03/21 22/03/22 22/03/23 20/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2023 Q3
Net sales 1 7.551 9.393
EBITDA - -
EBIT 2.171 -
Operating Margin 28.76% -
Earnings before Tax (EBT) - -
Net income 1 - 1.696
Net margin - 18.06%
EPS - -
Dividend per Share - -
Announcement Date 15/11/21 14/11/23
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 37,148 35,779 39,046 49,601 47,621 53,113
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 4,774 -2,185 3,826 2,748 1,840 3,486
ROE (net income / shareholders' equity) 9.06% 13.6% 12.2% 10.9% 7.88% 4.17%
ROA (Net income/ Total Assets) 4.44% 5.26% 4.29% 4.97% 4.43% 1.8%
Assets 1 95,650 1,36,607 1,64,559 5,18,319 1,51,698 2,24,440
Book Value Per Share 2 2,337 2,617 2,861 4,060 4,160 4,232
Cash Flow per Share 2 627.0 733.0 868.0 1,266 404.0 702.0
Capex 1 97.5 4,570 344 309 426 50.4
Capex / Sales 0.31% 12.45% 0.88% 0.88% 0.96% 0.14%
Announcement Date 19/03/19 18/03/20 22/03/21 22/03/22 22/03/23 20/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Advertising & Marketing

1st Jan change Capi.
EMNET INC. Stock eMnet Inc.
+5.04% 60.3M
PUBLICIS GROUPE SA Stock Publicis Groupe SA
+24.70% 27.75B
OMNICOM GROUP., INC. Stock Omnicom Group., Inc.
+7.21% 18.14B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD. Stock Focus Media Information Technology Co., Ltd.
+2.85% 12.97B
THE INTERPUBLIC GROUP OF COMPANIES, INC. Stock The Interpublic Group of Companies, Inc.
-5.88% 11.52B
WPP PLC Stock WPP plc
+7.92% 10.78B
JCDECAUX SE Stock JCDECAUX SE
+18.79% 4.49B
PEOPLE.CN CO., LTD Stock People.cn CO., LTD
-11.04% 3.8B
HAKUHODO DY HOLDINGS INC Stock Hakuhodo DY Holdings Inc
+35.86% 3.5B
AUTOHOME INC. Stock Autohome Inc.
-4.13% 3.2B
Other Advertising & Marketing
  1. Stock Market
  2. Equities
  3. A123570 Stock
  4. Financials eMnet Inc.