Valuation KT&G Corporation

Equities

End-of-day quote Korea S.E. Other stock markets 14/01/2025			5-day change	1st Jan Change
109,000.00 ^KRW	-0.46%		+2.54%	+1.77%

01-14	South Korea's KT&G Expands into Uzbekistan with New Subsidiary	MT
12-16	KT&G Establishes Eurasian Production Hub in Kazakhstan	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,843,669	10,311,042	9,802,314	10,639,613	9,803,182	11,609,159	11,609,159	-
Change	-	-12.94%	-4.93%	8.54%	-7.86%	18.42%	0%	-
Enterprise Value (EV) ¹	9,482	8,650	9,004	9,411	9,377	10,890	10,910	10,727
Change	-	-8.77%	4.09%	4.52%	-0.36%	16.14%	0.19%	-1.68%
P/E ratio	11.4x	8.92x	9.99x	10.8x	11.1x	12.7x	11.7x	10.8x
PBR	1.6x	1.14x	1.03x	1.14x	1.07x	1.43x	1.37x	1.31x
PEG	-	0.7x	-0.7x	1.48x	-1.46x	1.38x	1.4x	1.22x
Capitalization / Revenue	2.39x	1.94x	1.87x	1.82x	1.67x	1.98x	1.87x	1.79x
EV / Revenue	1.91x	1.63x	1.72x	1.61x	1.6x	1.86x	1.75x	1.66x
EV / EBITDA	6.06x	5.13x	5.79x	6.3x	6.66x	7.38x	6.76x	6.23x
EV / EBIT	6.86x	5.84x	6.73x	7.42x	8.03x	8.82x	8.1x	7.47x
EV / FCF	14.6x	8.35x	7.88x	14.6x	11.8x	16.2x	12.7x	11.1x
FCF Yield	6.84%	12%	12.7%	6.87%	8.46%	6.17%	7.87%	9.03%
Dividend per Share ³	4,400	4,489	4,800	5,000	5,200	5,446	5,781	6,044
Rate of return	4.69%	5.4%	6.08%	5.46%	5.98%	5%	5.3%	5.55%
EPS ³	8,208	9,320	7,910	8,489	7,843	8,564	9,281	10,101
Distribution rate	53.6%	48.2%	60.7%	58.9%	66.3%	63.6%	62.3%	59.8%
Net sales ¹	4,966	5,302	5,228	5,856	5,872	5,865	6,223	6,478
EBITDA ¹	1,565	1,686	1,556	1,493	1,408	1,475	1,615	1,721
EBIT ¹	1,382	1,482	1,338	1,268	1,168	1,235	1,348	1,437
Net income ¹	1,035	1,173	978.7	1,005	902.7	1,041	1,090	1,165
Net Debt ¹	-2,362	-1,661	-798.6	-1,229	-426.6	-719.6	-699.1	-882.5
Reference price ³	93,800.00	83,100.00	79,000.00	91,500.00	86,900.00	109,000.00	109,000.00	109,000.00
Nbr of stocks (in thousands)	126,265	124,080	124,080	116,280	112,810	106,506	106,506	-
Announcement Date	13/02/20	03/02/21	10/02/22	09/02/23	07/02/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
KT&G CORPORATION	12.73x	1.86x	7.38x	+5.00%	7.96B
ALTRIA GROUP, INC.	8.43x	5.38x	8.97x	+7.78%	87.05B
ITC LIMITED	26.04x	7.17x	19.94x	+3.40%	63.12B
JAPAN TOBACCO, INC.	13.91x	2.16x	7.38x	+5.18%	43.83B
PT HANJAYA MANDALA SAMPOERNA TBK	10.2x	0.57x	7.16x	+11.13%	4.36B
RLX TECHNOLOGY INC.	22.3x	4.55x	32.57x	+0.45%	2.75B
EASTERN COMPANY S.A.E	7.5x	1.95x	5.61x	+11.23%	1.64B
PT GUDANG GARAM TBK	11.64x	0.26x	3.99x	+6.84%	1.44B
Average	14.09x	2.99x	11.62x	+6.38%	26.52B
Weighted average by Cap.	15.19x	4.94x	12.05x	+5.83%