Financials Nice Information & Telecommunication, Inc.

Equities

A036800

KR7036800001

Internet Services

End-of-day quote Korea S.E. 03:30:00 26/06/2024 am IST 5-day change 1st Jan Change
22,200 KRW +1.60% Intraday chart for Nice Information & Telecommunication, Inc. +2.30% +3.02%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,68,566 2,67,160 2,76,534 2,46,892 1,94,149 1,94,715 - -
Enterprise Value (EV) 2 268.6 267.2 53.6 246.9 -82.81 -97.18 -109.3 -127
P/E ratio 8.92 x 19.8 x 6.95 x 6.51 x 6.52 x 5.98 x 5.27 x 5.05 x
Yield - 1.61% 2% 2.45% 3.02% 3.45% 3.33% 3.67%
Capitalization / Revenue - 0.51 x 0.41 x 0.31 x 0.22 x 0.2 x 0.19 x 0.18 x
EV / Revenue - 0.51 x 0.08 x 0.31 x -0.09 x -0.1 x -0.11 x -0.12 x
EV / EBITDA - - 0.86 x 3.43 x -1.3 x -1.34 x -1.66 x -1.78 x
EV / FCF - - 1.01 x - -0.6 x -3.13 x -2.6 x -2.54 x
FCF Yield - - 99.3% - -166% -31.9% -38.4% -39.4%
Price to Book - - 1 x 0.79 x 0.65 x 0.62 x 0.57 x 0.52 x
Nbr of stocks (in thousands) 9,374 9,374 9,374 9,299 9,009 8,771 - -
Reference price 3 28,650 28,500 29,500 26,550 21,550 22,200 22,200 22,200
Announcement Date 16/03/20 16/02/21 08/03/22 13/03/23 18/03/24 - - -
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 - 519.3 670.5 804.9 891.6 961 1,002 1,082
EBITDA 1 - - 62.07 71.9 63.69 72.5 65.9 71.35
EBIT 1 - 36.72 46.82 48.08 36.73 40.95 45.6 53.6
Operating Margin - 7.07% 6.98% 5.97% 4.12% 4.26% 4.55% 4.96%
Earnings before Tax (EBT) 1 - 33.92 50.7 51.16 38.7 47.25 49.25 55.85
Net income 1 30.11 13.51 39.8 38.27 30.28 37.3 34.2 43.95
Net margin - 2.6% 5.94% 4.76% 3.4% 3.88% 3.41% 4.06%
EPS 2 3,212 1,441 4,245 4,079 3,306 3,712 4,214 4,400
Free Cash Flow 3 - - 53,209 - 1,37,489 31,000 42,000 50,000
FCF margin - - 7,936.22% - 15,419.97% 3,225.64% 4,192.31% 4,622.35%
FCF Conversion (EBITDA) - - 85,727.68% - 2,15,868.85% 42,758.62% 63,732.93% 70,077.08%
FCF Conversion (Net income) - - 1,33,700.33% - 4,54,041.22% 83,109.92% 1,22,807.02% 1,13,765.64%
Dividend per Share 2 - 460.0 590.0 650.0 650.0 765.0 740.0 815.0
Announcement Date 16/03/20 16/02/21 08/03/22 13/03/23 18/03/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 1 181.4 176.4 204.7 210.9 213 208.8 225.1 224.7 233.1 234.4 242.3 245.3 253.8
EBITDA - - - - - - - - - - - - -
EBIT 1 13.47 10.7 13.64 13.45 10.29 6.512 10.94 12.3 6.986 8.1 10.5 12.6 9.2
Operating Margin 7.43% 6.07% 6.66% 6.38% 4.83% 3.12% 4.86% 5.47% 3% 3.46% 4.33% 5.14% 3.62%
Earnings before Tax (EBT) 1 - - - - - - 12.74 15.49 2.989 - 12 - -
Net income 1 12.96 - 11.56 - - - 9.674 11.67 3.183 - 9 - -
Net margin 7.14% - 5.65% - - - 4.3% 5.19% 1.37% - 3.71% - -
EPS - - 1,233 - - - - 1,286 - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 08/03/22 13/05/22 16/08/22 14/11/22 13/03/23 15/05/23 14/08/23 14/11/23 18/03/24 16/05/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - 223 - 277 292 304 322
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 - - 53,209 - 1,37,489 31,000 42,000 50,000
ROE (net income / shareholders' equity) - 4.67% 15.2% 13% 9.43% 10.7% 10.4% 10.7%
ROA (Net income/ Total Assets) - 1.7% 5.18% - 2.7% 2.95% 2.85% 3%
Assets 1 - 795.4 767.9 - 1,121 1,264 1,200 1,465
Book Value Per Share 3 - - 29,620 33,533 32,989 36,053 39,283 42,967
Cash Flow per Share 3 - - 6,419 4,469 15,725 6,848 5,698 5,732
Capex 1 - - 6.97 - 6.56 10 10.2 11
Capex / Sales - - 1.04% - 0.74% 1.04% 1.02% 1.01%
Announcement Date 16/03/20 16/02/21 08/03/22 13/03/23 18/03/24 - - -
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

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
22,200 KRW
Average target price
26,333 KRW
Spread / Average Target
+18.62%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. A036800 Stock
  4. Financials Nice Information & Telecommunication, Inc.