Stock A001120 LX INTERNATIONAL CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials LX International Corp.

Equities

A001120

KR7001120005

Air Freight & Logistics

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 02/05/2024 BST 		5-day change 1st Jan Change
28,450 KRW -0.18% Intraday chart for LX International Corp. +6.75% -3.23%
05-02 LX International Q1 Profit Down 36% MT
04-23 LX Pantos Opens Railway Terminal in Hungary MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 581,822 905,642 951,352 1,221,110 1,057,456 1,023,287 - -
Enterprise Value (EV) 2 1,682 1,561 1,675 1,600 1,456 2,090 2,084 2,049
P/E ratio 20.4 x 3.11 x 2.72 x 2.37 x 9.03 x 4.71 x 4.17 x 3.93 x
Yield 1.99% 1.62% 8.7% 6.77% - 4.92% 5.45% 5.74%
Capitalization / Revenue 0.06 x 0.08 x 0.06 x 0.07 x 0.07 x 0.07 x 0.07 x 0.07 x
EV / Revenue 0.16 x 0.14 x 0.1 x 0.09 x 0.1 x 0.14 x 0.14 x 0.13 x
EV / EBITDA 5.77 x 4.82 x 1.99 x 1.34 x 1.95 x 2.66 x 2.61 x 2.51 x
EV / FCF 10.5 x 7.41 x 16.1 x 1.47 x - 6.06 x 7.96 x 6.58 x
FCF Yield 9.54% 13.5% 6.2% 68.1% - 16.5% 12.6% 15.2%
Price to Book 0.5 x 0.66 x 0.54 x 0.58 x - 0.45 x 0.42 x 0.39 x
Nbr of stocks (in thousands) 38,659 36,666 35,968 35,968 35,968 35,968 - -
Reference price 3 15,050 24,700 26,450 33,950 29,400 28,450 28,450 28,450
Announcement Date 30/01/20 29/01/21 28/01/22 07/02/23 25/01/24 - - -
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 10,531 11,283 16,686 18,760 14,514 15,102 15,195 15,740
EBITDA 1 291.6 323.5 843.5 1,198 746.7 786.3 798.3 816.2
EBIT 1 134.8 159.8 656.2 965.5 433.1 443.8 452.5 480
Operating Margin 1.28% 1.42% 3.93% 5.15% 2.98% 2.94% 2.98% 3.05%
Earnings before Tax (EBT) 1 -75.3 455.9 734.7 1,133 342.8 447.7 457.6 486.8
Net income 1 28.6 297.6 350.1 515.2 117.1 239.5 259.9 275.4
Net margin 0.27% 2.64% 2.1% 2.75% 0.81% 1.59% 1.71% 1.75%
EPS 2 739.0 7,932 9,733 14,325 3,255 6,034 6,827 7,234
Free Cash Flow 3 160,557 210,593 103,800 1,089,578 - 345,125 261,840 311,450
FCF margin 1,524.63% 1,866.52% 622.06% 5,808.13% - 2,285.28% 1,723.22% 1,978.72%
FCF Conversion (EBITDA) 55,052.86% 65,106.69% 12,306.38% 90,952.47% - 43,891.35% 32,798.33% 38,156.98%
FCF Conversion (Net income) 561,387.95% 70,766.91% 29,648.64% 211,476.68% - 144,102.3% 100,746.44% 113,081.84%
Dividend per Share 2 300.0 400.0 2,300 2,300 - 1,400 1,550 1,633
Announcement Date 30/01/20 29/01/21 28/01/22 07/02/23 25/01/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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 4,495 4,551 4,918 5,020 4,709 4,112 3,700 3,440 3,659 3,715 3,776 3,583 3,610 3,679
EBITDA - - - - - - - - - - - - - -
EBIT 1 209.6 207.6 245.7 289.4 272.6 157.9 161.7 129.2 63.6 78.5 110.7 109.5 112 112.3
Operating Margin 4.66% 4.56% 5% 5.76% 5.79% 3.84% 4.37% 3.76% 1.74% 2.11% 2.93% 3.06% 3.1% 3.05%
Earnings before Tax (EBT) 1 240.4 211.5 301.6 332 267 232.5 212.4 110.8 76.7 -57.1 130.2 102.4 104.7 94.1
Net income 1 120.5 92.2 154.4 157 188.5 15.42 125.3 40.9 37.8 -87 80.2 61.33 58.05 54.05
Net margin 2.68% 2.03% 3.14% 3.13% 4% 0.38% 3.39% 1.19% 1.03% -2.34% 2.12% 1.71% 1.61% 1.47%
EPS - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 05/11/21 28/01/22 28/04/22 29/07/22 28/10/22 07/02/23 28/04/23 28/07/23 07/11/23 25/01/24 30/04/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,100 655 723 379 398 1,067 1,061 1,026
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.773 x 2.025 x 0.8577 x 0.3162 x 0.5335 x 1.357 x 1.329 x 1.257 x
Free Cash Flow 2 160,557 210,593 103,800 1,089,578 - 345,125 261,840 311,450
ROE (net income / shareholders' equity) 2.48% 21.9% 22.5% 28.8% 6.33% 10.1% 10% 9.68%
ROA (Net income/ Total Assets) -0.3% 7.04% 5.77% 7.12% 3.73% 3.95% 3.64% 3.64%
Assets 1 -9,540 4,227 6,072 7,233 3,144 6,063 7,140 7,566
Book Value Per Share 3 30,316 37,205 49,349 58,338 - 62,798 68,171 73,632
Cash Flow per Share 3 5,819 6,791 4,882 33,999 - 19,440 20,626 21,658
Capex 1 64.4 44.2 71.8 133 - 647 628 232
Capex / Sales 0.61% 0.39% 0.43% 0.71% - 4.29% 4.13% 1.48%
Announcement Date 30/01/20 29/01/21 28/01/22 07/02/23 25/01/24 - - -
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

Ratings for LX International Corp.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
28,450 KRW
Average target price
40,500 KRW
Spread / Average Target
+42.36%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Integrated Logistics Operators

1st Jan change Capi.
LX INTERNATIONAL CORP. Stock LX International Corp.
-3.23% 755M
KUEHNE UND NAGEL INTERNATIONAL AG Stock Kuehne und Nagel International AG
-14.70% 31.96B
DSV A/S Stock DSV A/S
-15.68% 29.59B
PANALPINA WELTTRANSPORT (HOLDING) AG Stock Panalpina Welttransport (Holding) AG
-1.52% 6.34B
HYUNDAI GLOVIS CO., LTD. Stock Hyundai Glovis Co., Ltd.
-4.28% 5.07B
NIPPON EXPRESS HOLDINGS INC. Stock Nippon Express Holdings Inc.
+0.04% 4.61B
COMPAGNIE DU CAMBODGE Stock Compagnie du Cambodge
+4.62% 4.1B
COMPAÑÍA DE DISTRIBUCIÓN INTEGRAL LOGISTA HOLDINGS, S.A. Stock Compañía de Distribución Integral Logista Holdings, S.A.
+5.15% 3.64B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD Stock Jiayou International Logistics Co.,Ltd
+63.68% 2.45B
KAMIGUMI CO., LTD. Stock Kamigumi Co., Ltd.
+0.86% 2.36B
Integrated Logistics Operators
  1. Stock Market
  2. Equities
  3. A001120 Stock
  4. Financials LX International Corp.