T3 ENTERTAINMENT INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,187 KRW | +3.13% |
|
+7.81% | -3.50% |
| 12/07 | T3 Entertainment Inc. announces an Equity Buyback for 2,685,765 shares. | CI |
| 12/07 | T3 Entertainment Inc. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 |
|---|---|---|
| Capitalization 1 | 1,14,779 | 82,766 |
| Enterprise Value (EV) 1 | 31,523 | 2,474 |
| P/E ratio | 8.56 x | 14.3 x |
| Yield | 3.43% | 4.88% |
| Capitalization / Revenue | 1.51 x | 1.62 x |
| EV / Revenue | 0.41 x | 0.05 x |
| EV / EBITDA | 2.33 x | 0.29 x |
| EV / FCF | 6.11 x | 0.58 x |
| FCF Yield | 16.4% | 172% |
| Price to Book | 1.17 x | 0.82 x |
| Nbr of stocks (in thousands) | 65,588 | 67,290 |
| Reference price 2 | 1,750 | 1,230 |
| Announcement Date | 14/03/23 | 19/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 37,161 | 43,627 | 59,426 | 68,666 | 76,179 | 50,964 |
| EBITDA 1 | 7,506 | 5,519 | 3,904 | 9,859 | 13,517 | 8,516 |
| EBIT 1 | 7,102 | 4,560 | 3,024 | 9,173 | 12,822 | 7,560 |
| Operating Margin | 19.11% | 10.45% | 5.09% | 13.36% | 16.83% | 14.83% |
| Earnings before Tax (EBT) 1 | 8,217 | 2,631 | 4,157 | 13,827 | 14,828 | 2,663 |
| Net income 1 | 7,343 | 8,660 | 2,907 | 9,939 | 11,081 | 5,601 |
| Net margin | 19.76% | 19.85% | 4.89% | 14.47% | 14.55% | 10.99% |
| EPS 2 | 153.8 | 168.1 | 60.95 | 198.6 | 204.4 | 86.00 |
| Free Cash Flow 1 | 8,546 | 1,249 | -1,790 | 8,114 | 5,157 | 4,249 |
| FCF margin | 23% | 2.86% | -3.01% | 11.82% | 6.77% | 8.34% |
| FCF Conversion (EBITDA) | 113.85% | 22.64% | - | 82.3% | 38.15% | 49.89% |
| FCF Conversion (Net income) | 116.39% | 14.43% | - | 81.64% | 46.54% | 75.87% |
| Dividend per Share | - | - | - | - | 60.00 | 60.00 |
| Announcement Date | 10/04/20 | 10/04/20 | 07/04/21 | 05/04/22 | 14/03/23 | 19/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 12,333 | 12,487 | 5,491 | 44,786 | 83,256 | 80,293 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 8,546 | 1,249 | -1,790 | 8,114 | 5,157 | 4,249 |
| ROE (net income / shareholders' equity) | 24.5% | 6.51% | 2.51% | 16.8% | 13.8% | -0.87% |
| ROA (Net income/ Total Assets) | 7.33% | 4.27% | 2.6% | 6.54% | 6.62% | 3.57% |
| Assets 1 | 1,00,159 | 2,03,017 | 1,11,634 | 1,51,875 | 1,67,337 | 1,56,907 |
| Book Value Per Share 2 | 654.0 | 799.0 | 852.0 | 1,206 | 1,498 | 1,494 |
| Cash Flow per Share 2 | 96.60 | 150.0 | 70.20 | 335.0 | 295.0 | 663.0 |
| Capex 1 | 170 | 128 | 374 | 474 | 288 | 349 |
| Capex / Sales | 0.46% | 0.29% | 0.63% | 0.69% | 0.38% | 0.68% |
| Announcement Date | 10/04/20 | 10/04/20 | 07/04/21 | 05/04/22 | 14/03/23 | 19/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -3.50% | 5.33Cr | |
| -5.38% | 150.16Cr | |
| -10.72% | 116.88Cr | |
| +113.81% | 106.12Cr | |
| +26.48% | 94Cr | |
| +59.24% | 76Cr | |
| -17.91% | 69Cr | |
| +27.78% | 41Cr | |
| -34.51% | 33Cr | |
| +21.40% | 9.99Cr |
- Stock Market
- Equities
- A204610 Stock
- Financials T3 Entertainment Inc.
