DIT CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23,750 KRW | +6.98% |
|
+5.79% | +29.08% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 337,159 | 435,750 | - | - |
| Enterprise Value (EV) 2 | 337.2 | 258.9 | 187.7 | 98.85 |
| P/E ratio | 25.7 x | 23.4 x | 11.7 x | 7.49 x |
| Yield | - | 0.76% | 0.76% | 0.76% |
| Capitalization / Revenue | - | 4.54 x | 3.18 x | 2.21 x |
| EV / Revenue | - | 2.7 x | 1.37 x | 0.5 x |
| EV / EBITDA | - | 14.1 x | 4.77 x | 1.57 x |
| EV / FCF | - | 216 x | 7.66 x | 2.12 x |
| FCF Yield | - | 0.46% | 13.1% | 47.2% |
| Price to Book | - | 2.16 x | 1.84 x | 1.48 x |
| Nbr of stocks (in thousands) | 18,324 | 18,347 | - | - |
| Reference price 3 | 18,400 | 23,750 | 23,750 | 23,750 |
| Announcement Date | 19/03/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 96 | 137 | 197 |
| EBITDA 1 | - | 18.4 | 39.3 | 62.8 |
| EBIT 1 | - | 17.3 | 38.3 | 61.8 |
| Operating Margin | - | 18.02% | 27.96% | 31.37% |
| Earnings before Tax (EBT) 1 | - | 23.4 | 46.2 | 72.2 |
| Net income 1 | 13.16 | 19.2 | 38.4 | 59.9 |
| Net margin | - | 20% | 28.03% | 30.41% |
| EPS 2 | 716.0 | 1,016 | 2,030 | 3,171 |
| Free Cash Flow 3 | - | 1,200 | 24,500 | 46,700 |
| FCF margin | - | 1,250% | 17,883.21% | 23,705.58% |
| FCF Conversion (EBITDA) | - | 6,521.74% | 62,340.97% | 74,363.06% |
| FCF Conversion (Net income) | - | 6,250% | 63,802.08% | 77,963.27% |
| Dividend per Share 2 | - | 180.0 | 180.0 | 180.0 |
| Announcement Date | 19/03/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 177 | 248 | 337 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 2 | - | 1,200 | 24,500 | 46,700 |
| ROE (net income / shareholders' equity) | - | 9.9% | 17.5% | 22.6% |
| ROA (Net income/ Total Assets) | - | 8.4% | 13.8% | 16.8% |
| Assets 1 | - | 228.6 | 278.3 | 356.5 |
| Book Value Per Share 3 | - | 11,011 | 12,922 | 16,009 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 1 | 1 | 1 |
| Capex / Sales | - | 1.04% | 0.73% | 0.51% |
| Announcement Date | 19/03/24 | - | - | - |
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
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
23,750
KRW
Average target price
40,000
KRW
Spread / Average Target
+68.42%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +29.08% | 316M | |
| +1.81% | 31.61B | |
| +24.62% | 8.61B | |
| +3.86% | 7.45B | |
| +20.05% | 5.45B | |
| +23.88% | 4.07B | |
| -13.01% | 3.74B | |
| +12.91% | 3.74B | |
| +9.25% | 3.2B | |
| -9.41% | 2.73B |
- Stock Market
- Equities
- A110990 Stock
- Financials DIT Corp.