OKONG CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,080 KRW | +0.98% |
|
+0.82% | -2.84% |
| 2023 | Okong Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2021 | Okong Corporation's Equity Buyback announced on November 7, 2014, has expired. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 53,748 | 56,884 | 85,115 | 72,137 | 55,231 | 53,706 |
| Enterprise Value (EV) 1 | 54,694 | 49,543 | 68,482 | 53,185 | 32,430 | 23,130 |
| P/E ratio | 6.58 x | 7.6 x | 11 x | 7.78 x | 7.39 x | 6.05 x |
| Yield | 1.57% | 1.48% | 1.19% | 1.17% | 1.53% | 1.58% |
| Capitalization / Revenue | 0.36 x | 0.37 x | 0.56 x | 0.42 x | 0.32 x | 0.34 x |
| EV / Revenue | 0.36 x | 0.33 x | 0.45 x | 0.31 x | 0.19 x | 0.15 x |
| EV / EBITDA | 5.43 x | 4.27 x | 5.55 x | 4.55 x | 2.96 x | 1.81 x |
| EV / FCF | 10.3 x | 16.3 x | 7.86 x | -167 x | 12.2 x | 2.94 x |
| FCF Yield | 9.7% | 6.14% | 12.7% | -0.6% | 8.19% | 34% |
| Price to Book | 0.73 x | 0.71 x | 0.99 x | 0.76 x | 0.54 x | 0.49 x |
| Nbr of stocks (in thousands) | 16,902 | 16,855 | 16,855 | 16,855 | 16,942 | 16,942 |
| Reference price 2 | 3,180 | 3,375 | 5,050 | 4,280 | 3,260 | 3,170 |
| Announcement Date | 13/03/19 | 16/03/20 | 15/03/21 | 21/03/22 | 20/03/23 | 18/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,50,658 | 1,51,927 | 1,50,812 | 1,69,944 | 1,70,424 | 1,58,428 |
| EBITDA 1 | 10,064 | 11,594 | 12,328 | 11,678 | 10,960 | 12,774 |
| EBIT 1 | 7,512 | 8,928 | 9,882 | 9,377 | 8,608 | 10,180 |
| Operating Margin | 4.99% | 5.88% | 6.55% | 5.52% | 5.05% | 6.43% |
| Earnings before Tax (EBT) 1 | 8,140 | 9,150 | 9,855 | 9,965 | 8,743 | 11,008 |
| Net income 1 | 6,277 | 7,493 | 7,711 | 9,273 | 7,477 | 8,883 |
| Net margin | 4.17% | 4.93% | 5.11% | 5.46% | 4.39% | 5.61% |
| EPS 2 | 483.2 | 444.0 | 457.5 | 550.0 | 441.0 | 524.0 |
| Free Cash Flow 1 | 5,306 | 3,044 | 8,712 | -318.9 | 2,656 | 7,857 |
| FCF margin | 3.52% | 2% | 5.78% | -0.19% | 1.56% | 4.96% |
| FCF Conversion (EBITDA) | 52.72% | 26.25% | 70.67% | - | 24.23% | 61.51% |
| FCF Conversion (Net income) | 84.53% | 40.62% | 112.98% | - | 35.51% | 88.45% |
| Dividend per Share 2 | 50.00 | 50.00 | 60.00 | 50.00 | 50.00 | 50.00 |
| Announcement Date | 13/03/19 | 16/03/20 | 15/03/21 | 21/03/22 | 20/03/23 | 18/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 946 | - | - | - | - | - |
| Net Cash position 1 | - | 7,341 | 16,634 | 18,952 | 22,801 | 30,576 |
| Leverage (Debt/EBITDA) | 0.094 x | - | - | - | - | - |
| Free Cash Flow 1 | 5,306 | 3,044 | 8,712 | -319 | 2,656 | 7,857 |
| ROE (net income / shareholders' equity) | 9.87% | 9.87% | 9.32% | 10.3% | 7.54% | 8.33% |
| ROA (Net income/ Total Assets) | 3.76% | 4.37% | 4.75% | 4.36% | 3.95% | 4.61% |
| Assets 1 | 1,67,018 | 1,71,603 | 1,62,266 | 2,12,585 | 1,89,336 | 1,92,896 |
| Book Value Per Share 2 | 4,358 | 4,723 | 5,123 | 5,636 | 6,078 | 6,519 |
| Cash Flow per Share 2 | 1,572 | 1,309 | 995.0 | 956.0 | 1,034 | 1,015 |
| Capex 1 | 2,834 | 6,031 | 3,427 | 2,479 | 3,147 | 2,704 |
| Capex / Sales | 1.88% | 3.97% | 2.27% | 1.46% | 1.85% | 1.71% |
| Announcement Date | 13/03/19 | 16/03/20 | 15/03/21 | 21/03/22 | 20/03/23 | 18/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -2.84% | 3.82Cr | |
| -0.22% | 441.69Cr | |
| +17.82% | 142.7Cr | |
| +33.81% | 138.63Cr | |
| -3.86% | 132.1Cr | |
| -25.20% | 76Cr | |
| -21.97% | 74Cr | |
| -21.50% | 70Cr | |
| -41.00% | 61Cr | |
| -21.66% | 59Cr |
- Stock Market
- Equities
- A045060 Stock
- Financials Okong Corporation
