Stock KT&GC KT&G CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials KT&G Corporation LUXEMBOURG S.E.

Equities

KT&GC

US48268G1004

Tobacco

End-of-day quote LUXEMBOURG S.E.
Other stock markets
 03:30:00 28/06/2024 am IST 		5-day change 1st Jan Change
32 USD +3.23% Intraday chart for KT&G Corporation +3.23% -5.33%
17/06 Korea Ginseng to Launch Red Ginseng Products in Malaysia via Local Outlets MT
13/06 KT&G's Finance Director Appointed as New Member of IFRS Interpretation Committee MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,18,43,669 1,03,11,042 98,02,314 1,06,39,613 98,03,182 99,50,375 - -
Enterprise Value (EV) 2 9,482 8,650 9,004 9,411 9,377 8,161 8,225 8,320
P/E ratio 11.4 x 8.92 x 9.99 x 10.8 x 11.1 x 11.4 x 10.5 x 9.63 x
Yield 4.69% 5.4% 6.08% 5.46% 5.98% 6% 6.26% 6.46%
Capitalization / Revenue 2.39 x 1.94 x 1.87 x 1.82 x 1.67 x 1.67 x 1.58 x 1.5 x
EV / Revenue 1.91 x 1.63 x 1.72 x 1.61 x 1.6 x 1.37 x 1.3 x 1.25 x
EV / EBITDA 6.06 x 5.13 x 5.79 x 6.3 x 6.66 x 6 x 5.33 x 5.09 x
EV / FCF 14.6 x 8.35 x 7.88 x 14.6 x 11.8 x 10.9 x 12.7 x 9.53 x
FCF Yield 6.84% 12% 12.7% 6.87% 8.46% 9.21% 7.9% 10.5%
Price to Book 1.6 x 1.14 x 1.03 x 1.14 x 1.07 x 1.18 x 1.13 x 1.08 x
Nbr of stocks (in thousands) 1,26,265 1,24,080 1,24,080 1,16,280 1,12,810 1,12,816 - -
Reference price 3 93,800 83,100 79,000 91,500 86,900 88,200 88,200 88,200
Announcement Date 13/02/20 03/02/21 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 4,966 5,302 5,228 5,856 5,872 5,960 6,316 6,641
EBITDA 1 1,565 1,686 1,556 1,493 1,408 1,361 1,542 1,635
EBIT 1 1,382 1,482 1,338 1,268 1,168 1,136 1,274 1,356
Operating Margin 27.82% 27.96% 25.6% 21.65% 19.89% 19.06% 20.16% 20.42%
Earnings before Tax (EBT) 1 1,463 1,613 1,440 1,425 1,249 1,292 1,377 1,472
Net income 1 1,035 1,173 978.7 1,005 902.7 951.4 1,010 1,086
Net margin 20.84% 22.13% 18.72% 17.15% 15.37% 15.96% 15.99% 16.35%
EPS 2 8,208 9,320 7,910 8,489 7,843 7,771 8,393 9,160
Free Cash Flow 3 6,49,000 10,35,800 11,42,002 6,46,504 7,92,900 7,52,000 6,49,850 8,73,283
FCF margin 13,069.66% 19,537.43% 21,842.49% 11,039.14% 13,502.25% 12,617.75% 10,289.37% 13,149.3%
FCF Conversion (EBITDA) 41,474.63% 61,446.36% 73,414.99% 43,299.33% 56,297.57% 55,256.93% 42,131.24% 53,404.95%
FCF Conversion (Net income) 62,699.26% 88,289.87% 1,16,687.44% 64,359.15% 87,840.19% 79,039.36% 64,340.89% 80,408.77%
Dividend per Share 2 4,400 4,489 4,800 5,000 5,200 5,294 5,525 5,700
Announcement Date 13/02/20 03/02/21 10/02/22 09/02/23 07/02/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 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 1,050 1,403 1,417 - 1,625 1,412 1,396 1,336 1,690 1,451 1,292 1,416 1,756 1,558 - -
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 266.7 333 327.6 - 405.6 201.6 316.5 242.9 406.7 198.6 236.6 260.3 396 258.8 - -
Operating Margin 25.41% 23.74% 23.11% - 24.97% 14.28% 22.68% 18.18% 24.07% 13.68% 18.31% 18.38% 22.55% 16.61% - -
Earnings before Tax (EBT) 1 216.2 396.2 476.7 - 648.8 -99.88 392.6 272.4 459.5 121.2 367.6 298.5 391.7 255.3 - -
Net income 1 95.4 264.1 330.8 603.6 464.1 -63.21 270.5 197.9 313.8 93.22 285.2 216.6 298.9 180.1 - -
Net margin 9.09% 18.83% 23.34% - 28.57% -4.48% 19.38% 14.81% 18.58% 6.42% 22.07% 15.29% 17.02% 11.56% - -
EPS 2 792.0 2,201 2,830 5,031 3,868 -410.0 2,326 1,727 2,708 1,067 2,478 1,397 2,106 1,165 - -
Dividend per Share 2 4,800 - - - - 5,000 - - - 5,200 - 1,223 - 4,077 - 1,315
Announcement Date 10/02/22 12/05/22 04/08/22 04/08/22 03/11/22 09/02/23 11/05/23 03/08/23 09/11/23 07/02/24 09/05/24 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 2,362 1,661 799 1,229 427 1,790 1,726 1,630
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 6,49,000 10,35,800 11,42,002 6,46,504 7,92,900 7,52,000 6,49,850 8,73,283
ROE (net income / shareholders' equity) 12.4% 13.2% 10.8% 11% 9.76% 10.2% 10.6% 11.2%
ROA (Net income/ Total Assets) 9.93% 10.5% 8.47% 8.49% 7.2% 7.26% 7.52% 7.74%
Assets 1 10,420 11,124 11,553 11,837 12,537 13,103 13,427 14,039
Book Value Per Share 3 58,448 72,831 76,348 80,114 81,326 74,694 78,070 81,643
Cash Flow per Share 3 8,417 10,168 11,044 7,420 10,999 9,981 10,297 10,685
Capex 1 413 220 224 241 472 492 387 514
Capex / Sales 8.31% 4.16% 4.29% 4.12% 8.03% 8.25% 6.13% 7.74%
Announcement Date 13/02/20 03/02/21 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

Ratings for KT&G Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
18
Last Close Price
88,200 KRW
Average target price
1,08,778 KRW
Spread / Average Target
+23.33%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+12.92% 78.24B
ITC LIMITED Stock ITC Limited
-8.05% 63.64B
JAPAN TOBACCO, INC. Stock Japan Tobacco, Inc.
+19.29% 47.99B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-20.67% 5.05B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-8.00% 2.34B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-10.95% 2.13B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-37.96% 1.48B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-16.20% 1.16B
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-13.88% 1.14B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. A033780 Stock
  4. KT&GC Stock
  5. Financials KT&G Corporation