KANGWON LAND, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13,880 KRW | +0.87% |
|
-3.54% | -13.25% |
| 09/05 | Kangwon Land's Net Income Declines in Q1 | MT |
| 08/05 | Kangwon Land, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 60,01,074 | 47,64,366 | 48,75,873 | 47,03,545 | 32,43,824 | 28,14,017 | - | - |
| Enterprise Value (EV) 2 | 4,242 | 3,688 | 3,309 | 5,660 | 2,321 | 1,455 | 1,342 | 1,273 |
| P/E ratio | 17.9 x | -17.3 x | -463 x | 40.7 x | 9.52 x | 10.5 x | 10.2 x | 9.77 x |
| Yield | 3.04% | 3.83% | - | - | 5.81% | 6.53% | 6.36% | 6.45% |
| Capitalization / Revenue | 3.95 x | 9.96 x | 6.18 x | 3.7 x | 2.34 x | 1.98 x | 1.92 x | 1.88 x |
| EV / Revenue | 2.79 x | 7.71 x | 4.2 x | 4.45 x | 1.67 x | 1.02 x | 0.91 x | 0.85 x |
| EV / EBITDA | 7.4 x | -10.4 x | 124 x | 19.1 x | 6.4 x | 4.08 x | 3.6 x | 3.3 x |
| EV / FCF | 12.9 x | -5.16 x | 19.7 x | 14.5 x | 8.69 x | 4.78 x | 4.92 x | 5.24 x |
| FCF Yield | 7.74% | -19.4% | 5.08% | 6.9% | 11.5% | 20.9% | 20.3% | 19.1% |
| Price to Book | 1.61 x | 1.47 x | 1.5 x | 1.38 x | 0.88 x | 0.78 x | 0.75 x | 0.72 x |
| Nbr of stocks (in thousands) | 2,02,739 | 2,02,739 | 2,02,739 | 2,02,739 | 2,02,739 | 2,02,739 | - | - |
| Reference price 3 | 29,600 | 23,500 | 24,050 | 23,200 | 16,000 | 13,880 | 13,880 | 13,880 |
| Announcement Date | 11/02/20 | 15/02/21 | 10/02/22 | 09/02/23 | 07/02/24 | - | - | - |
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 | 1,520 | 478.6 | 788.4 | 1,271 | 1,389 | 1,420 | 1,469 | 1,496 |
| EBITDA 1 | 573.5 | -354.3 | 26.68 | 295.8 | 362.7 | 356.9 | 373.1 | 385.8 |
| EBIT 1 | 502.2 | -431.6 | -52.7 | 217.6 | 285.6 | 292.4 | 308 | 316.3 |
| Operating Margin | 33.04% | -90.18% | -6.68% | 17.12% | 20.57% | 20.59% | 20.97% | 21.14% |
| Earnings before Tax (EBT) 1 | 491.5 | -404.5 | -14.16 | 167.9 | 461.3 | 372.7 | 388.3 | 406.2 |
| Net income 1 | 335.1 | -275.9 | -10.57 | 115.6 | 345.1 | 279.2 | 287.8 | 300.3 |
| Net margin | 22.04% | -57.64% | -1.34% | 9.1% | 24.86% | 19.66% | 19.6% | 20.07% |
| EPS 2 | 1,651 | -1,361 | -52.00 | 570.0 | 1,681 | 1,322 | 1,361 | 1,421 |
| Free Cash Flow 3 | 3,28,312 | -7,14,640 | 1,67,938 | 3,90,728 | 2,67,002 | 3,04,450 | 2,73,000 | 2,42,950 |
| FCF margin | 21,598.31% | -1,49,325.31% | 21,300.21% | 30,749.38% | 19,228.73% | 21,441.28% | 18,586.92% | 16,235.85% |
| FCF Conversion (EBITDA) | 57,248.8% | - | 6,29,376.17% | 1,32,109.37% | 73,605.34% | 85,294.61% | 73,172.61% | 62,966.7% |
| FCF Conversion (Net income) | 97,983.87% | - | - | 3,37,950.41% | 77,358.76% | 1,09,057.8% | 94,854.52% | 80,904.77% |
| Dividend per Share 2 | 900.0 | 900.0 | - | - | 930.0 | 906.6 | 882.4 | 895.6 |
| Announcement Date | 11/02/20 | 15/02/21 | 10/02/22 | 09/02/23 | 07/02/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 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 | 270.6 | 242.1 | 226.9 | 311.5 | 397.6 | 334.7 | 358.1 | 331.1 | 374 | 325.3 | 368.4 | 327.9 | 373 | 339.3 | 371.6 | 328.9 |
| EBITDA 1 | - | - | - | - | - | - | - | 122.3 | 113.5 | - | 95.37 | 84.61 | 109.6 | 73.52 | - | - |
| EBIT 1 | -290.6 | -20.05 | 10.53 | 69.95 | 118.7 | 18.37 | 69.69 | 82.04 | 91.78 | 42.05 | 75.87 | 66.06 | 91.24 | 57.89 | 72.23 | 61.71 |
| Operating Margin | -107.37% | -8.28% | 4.64% | 22.45% | 29.86% | 5.49% | 19.46% | 24.78% | 24.54% | 12.93% | 20.6% | 20.15% | 24.46% | 17.06% | 19.44% | 18.76% |
| Earnings before Tax (EBT) 1 | - | -15.17 | -7.236 | 49.19 | 99.8 | 26.1 | 136.8 | 121.2 | 97.78 | 105.5 | 122.7 | 75.99 | 98.23 | 93.46 | - | - |
| Net income 1 | - | -11 | -5.845 | 37.55 | 74.7 | 9.218 | 101.5 | 89.48 | 73.76 | 77.99 | 92.91 | 57.33 | 74.63 | 64.84 | 67.83 | 59.95 |
| Net margin | - | -4.54% | -2.58% | 12.05% | 18.79% | 2.75% | 28.35% | 27.02% | 19.72% | 23.97% | 25.22% | 17.49% | 20.01% | 19.11% | 18.25% | 18.22% |
| EPS 2 | - | -54.00 | - | 185.0 | 368.0 | 45.00 | - | 451.0 | 366.0 | 363.0 | 458.0 | 298.5 | 405.0 | 248.7 | 334.6 | 295.7 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | 930.0 | - | - | - | 832.8 | - | - |
| Announcement Date | 11/08/20 | 10/02/22 | 11/05/22 | 12/08/22 | 10/11/22 | 09/02/23 | 10/05/23 | 07/08/23 | 08/11/23 | 07/02/24 | 08/05/24 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 956 | - | - | - | - |
| Net Cash position 1 | 1,759 | 1,077 | 1,567 | - | 923 | 1,359 | 1,472 | 1,541 |
| Leverage (Debt/EBITDA) | - | - | - | 3.233 x | - | - | - | - |
| Free Cash Flow 2 | 3,28,312 | -7,14,640 | 1,67,938 | 3,90,728 | 2,67,002 | 3,04,450 | 2,73,000 | 2,42,950 |
| ROE (net income / shareholders' equity) | 9.16% | -7.92% | -0.33% | 3.47% | 9.61% | 7.39% | 7.26% | 7.3% |
| ROA (Net income/ Total Assets) | 7.72% | -6.83% | -0.28% | 2.89% | 7.91% | 6.21% | 6.21% | 6.32% |
| Assets 1 | 4,340 | 4,040 | 3,734 | 3,998 | 4,362 | 4,496 | 4,631 | 4,754 |
| Book Value Per Share 3 | 18,337 | 16,016 | 16,044 | 16,846 | 18,141 | 17,874 | 18,513 | 19,335 |
| Cash Flow per Share 3 | 2,012 | -3,234 | 1,040 | 2,072 | 1,666 | 1,435 | 1,525 | 1,400 |
| Capex 1 | 79.6 | 26.4 | 16.4 | 29.4 | 70.8 | 70.6 | 76 | 83.2 |
| Capex / Sales | 5.23% | 5.52% | 2.08% | 2.32% | 5.1% | 4.97% | 5.18% | 5.56% |
| Announcement Date | 11/02/20 | 15/02/21 | 10/02/22 | 09/02/23 | 07/02/24 | - | - | - |
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
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
13,880
KRW
Average target price
19,025
KRW
Spread / Average Target
+37.07%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -13.25% | 201.22Cr | |
| -10.08% | 3.29TCr | |
| -0.54% | 1.36TCr | |
| -1.77% | 990.28Cr | |
| +7.29% | 241.91Cr | |
| -3.35% | 185.61Cr | |
| 0.00% | 153.11Cr | |
| -1.48% | 127.61Cr | |
| -9.72% | 114.49Cr | |
| -16.17% | 105.08Cr |
- Stock Market
- Equities
- A035250 Stock
- Financials Kangwon Land, Inc.
