Stock A417310 KORAMCO THE ONE REIT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Koramco The One Reit

Equities

A417310

KR7417310000

Commercial REITs

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 30/06/2024 BST 		5-day change 1st Jan Change
5,080 KRW +0.99% Intraday chart for Koramco The One Reit -0.39% +9.25%
2023 Koramco The One Reit acquired Majestar City Tower B in Gangnam from Invesco Real Estate Limited for KRW 520 billion. CI
2022 Koramco The One Reit has completed an IPO in the amount of KRW 202 billion. CI

Valuation

Fiscal Period: December 2023 2024 2025
Capitalization 1 205,232 205,232 -
Enterprise Value (EV) 2 493.2 493.2 493.2
P/E ratio 22.1 x 19.8 x 17.3 x
Yield 6.24% 6.34% 6.91%
Capitalization / Revenue 7.33 x 6.84 x 6.84 x
EV / Revenue 17.6 x 16.4 x 16.4 x
EV / EBITDA 23.5 x 22.4 x 21.4 x
EV / FCF 247 x -493 x 493 x
FCF Yield 0.41% -0.2% 0.2%
Price to Book 1.01 x 1.03 x 1.04 x
Nbr of stocks (in thousands) 40,400 40,400 -
Reference price 3 5,080 5,080 5,080
Announcement Date - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2023 2024 2025
Net sales 1 28 30 30
EBITDA 1 21 22 23
EBIT 1 17 18 20
Operating Margin 60.71% 60% 66.67%
Earnings before Tax (EBT) 1 9 10 12
Net income 1 9 10 12
Net margin 32.14% 33.33% 40%
EPS 2 230.0 256.0 293.0
Free Cash Flow 3 2,000 -1,000 1,000
FCF margin 7,142.86% -3,333.33% 3,333.33%
FCF Conversion (EBITDA) 9,523.81% - 4,347.83%
FCF Conversion (Net income) 22,222.22% - 8,333.33%
Dividend per Share 2 317.0 322.0 351.0
Announcement Date - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2023 2024 2025
Net Debt 1 288 288 288
Net Cash position 1 - - -
Leverage (Debt/EBITDA) 13.71 x 13.09 x 12.52 x
Free Cash Flow 2 2,000 -1,000 1,000
ROE (net income / shareholders' equity) 4.6% 5.1% 6%
ROA (Net income/ Total Assets) 1.8% 2% 2.3%
Assets 1 500 500 521.7
Book Value Per Share 3 5,007 4,948 4,890
Cash Flow per Share - - -
Capex - - -
Capex / Sales - - -
Announcement Date - - -
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

Ratings for Koramco The One Reit

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
5,030 KRW
Average target price
5,900 KRW
Spread / Average Target
+17.30%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
KORAMCO THE ONE REIT Stock Koramco The One Reit
+9.25% 147M
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-13.31% 9.67B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-8.35% 5.95B
DEXUS Stock DEXUS
-15.23% 4.64B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-13.53% 4.49B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+10.00% 4.04B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-3.54% 3.97B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+22.19% 3.67B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-22.44% 3.66B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-16.11% 3.09B
Office REITs
  1. Stock Market
  2. Equities
  3. A417310 Stock
  4. Financials Koramco The One Reit