HYUNDAI HOME SHOPPING NETWORK CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51,200 KRW | +0.39% |
|
-1.54% | +18.93% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 940,864 | 932,992 | 725,787 | 617,034 | 492,826 | 586,125 | - | - |
| Enterprise Value (EV) 2 | 728.3 | 573.6 | 367.2 | 865.7 | 654.8 | 725.1 | 636.6 | 658.1 |
| P/E ratio | 10.9 x | 8.3 x | 7.14 x | 7.05 x | 3.62 x | 2.92 x | 4.53 x | 3.99 x |
| Yield | 2.48% | 2.7% | 3.47% | 4.45% | 6.5% | 5.73% | 6.12% | 6.64% |
| Capitalization / Revenue | 0.43 x | 0.41 x | 0.33 x | 0.29 x | 0.24 x | 0.15 x | 0.17 x | 0.18 x |
| EV / Revenue | 0.33 x | 0.25 x | 0.17 x | 0.41 x | 0.32 x | 0.19 x | 0.19 x | 0.2 x |
| EV / EBITDA | 3.52 x | 2.49 x | 1.77 x | 4.91 x | 5.8 x | 2.56 x | 2.49 x | 2.44 x |
| EV / FCF | 315 x | 2.77 x | 14.2 x | -9.75 x | -7.62 x | 145 x | 6.74 x | 16.1 x |
| FCF Yield | 0.32% | 36.1% | 7.07% | -10.3% | -13.1% | 0.69% | 14.8% | 6.23% |
| Price to Book | 0.54 x | 0.54 x | 0.39 x | 0.32 x | 0.24 x | 0.28 x | 0.27 x | 0.26 x |
| Nbr of stocks (in thousands) | 11,688 | 11,448 | 11,448 | 11,448 | 11,448 | 11,448 | - | - |
| Reference price 3 | 80,500 | 81,500 | 63,400 | 53,900 | 43,050 | 51,200 | 51,200 | 51,200 |
| Announcement Date | 10/02/20 | 05/02/21 | 08/02/22 | 07/02/23 | 06/02/24 | - | - | - |
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 | 2,206 | 2,297 | 2,205 | 2,102 | 2,065 | 3,799 | 3,389 | 3,238 |
| EBITDA 1 | 206.9 | 230.7 | 207.5 | 176.2 | 112.8 | 283.5 | 255.3 | 269.5 |
| EBIT 1 | 129.5 | 153.6 | 128.5 | 110.9 | 60.55 | 172 | 159 | 154.5 |
| Operating Margin | 5.87% | 6.68% | 5.83% | 5.28% | 2.93% | 4.53% | 4.69% | 4.77% |
| Earnings before Tax (EBT) 1 | 129.6 | 160.4 | 154.6 | 96.99 | 119.7 | 271 | 176 | 200 |
| Net income 1 | 87.04 | 112.9 | 101.7 | 87.53 | 137.3 | 200 | 131.5 | 149.5 |
| Net margin | 3.94% | 4.91% | 4.61% | 4.16% | 6.65% | 5.26% | 3.88% | 4.62% |
| EPS 2 | 7,354 | 9,814 | 8,881 | 7,646 | 11,898 | 17,513 | 11,311 | 12,846 |
| Free Cash Flow 3 | 2,310 | 207,127 | 25,947 | -88,765 | -85,937 | 5,000 | 94,500 | 41,000 |
| FCF margin | 104.7% | 9,016.61% | 1,176.78% | -4,223.36% | -4,161.77% | 131.61% | 2,788.71% | 1,266.41% |
| FCF Conversion (EBITDA) | 1,116.6% | 89,767.67% | 12,504.61% | - | - | 1,763.67% | 37,010.44% | 15,213.36% |
| FCF Conversion (Net income) | 2,654.12% | 183,514.38% | 25,519.15% | - | - | 2,500% | 71,863.12% | 27,424.75% |
| Dividend per Share 2 | 2,000 | 2,200 | 2,200 | 2,400 | 2,800 | 2,933 | 3,133 | 3,400 |
| Announcement Date | 10/02/20 | 05/02/21 | 08/02/22 | 07/02/23 | 06/02/24 | - | - | - |
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 | 569.2 | 539.1 | 573.8 | 564 | 424 | 494.4 | 522.8 | 505.1 | 542.6 | 997 | 922 | 877 | 1,010 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 20.58 | 36.33 | 29.62 | 34.09 | 10.88 | 16.78 | 17.66 | 16.82 | 9.28 | 58.3 | 32.15 | 35 | 46.35 |
| Operating Margin | 3.61% | 6.74% | 5.16% | 6.04% | 2.57% | 3.39% | 3.38% | 3.33% | 1.71% | 5.85% | 3.49% | 3.99% | 4.59% |
| Earnings before Tax (EBT) 1 | -34.85 | 55.66 | 34.73 | 50.02 | -43.42 | 54.06 | 31.99 | 29.93 | 3.758 | 139.3 | 36 | 39 | 57 |
| Net income 1 | -43.25 | 43.64 | 28.93 | 40.65 | -25.7 | 82.35 | 30.25 | 23.93 | 0.813 | 103.7 | 26 | 29 | 42 |
| Net margin | -7.6% | 8.1% | 5.04% | 7.21% | -6.06% | 16.66% | 5.79% | 4.74% | 0.15% | 10.41% | 2.82% | 3.31% | 4.16% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 08/02/22 | 09/05/22 | 08/08/22 | 07/11/22 | 07/02/23 | 08/05/23 | 07/08/23 | 06/11/23 | 06/02/24 | 07/05/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 249 | 162 | 139 | 50.5 | 72 |
| Net Cash position 1 | 213 | 359 | 359 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 1.411 x | 1.436 x | 0.4903 x | 0.1978 x | 0.2672 x |
| Free Cash Flow 2 | 2,310 | 207,127 | 25,947 | -88,765 | -85,937 | 5,000 | 94,500 | 41,000 |
| ROE (net income / shareholders' equity) | 5.1% | 6.39% | 5.53% | 4.56% | 6.78% | 9.6% | 6.1% | 6.55% |
| ROA (Net income/ Total Assets) | 3.45% | 4.35% | 3.84% | 3.25% | 4.38% | 5.2% | 3.2% | 3.45% |
| Assets 1 | 2,524 | 2,596 | 2,647 | 2,691 | 3,133 | 3,846 | 4,109 | 4,333 |
| Book Value Per Share 3 | 148,171 | 149,799 | 164,432 | 171,103 | 179,810 | 182,946 | 189,320 | 195,595 |
| Cash Flow per Share 3 | - | - | 7,854 | -4,709 | 49.00 | 22,342 | 16,747 | - |
| Capex 1 | 30.1 | 24.5 | 64 | 34.9 | 86.5 | 61.7 | 64.7 | 85 |
| Capex / Sales | 1.37% | 1.06% | 2.9% | 1.66% | 4.19% | 1.62% | 1.91% | 2.63% |
| Announcement Date | 10/02/20 | 05/02/21 | 08/02/22 | 07/02/23 | 06/02/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
51,200
KRW
Average target price
74,667
KRW
Spread / Average Target
+45.83%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +18.93% | 425M | |
| +19.16% | 605M |
- Stock Market
- Equities
- A057050 Stock
- Financials Hyundai Home Shopping Network Corporation
