Financials LX International Corp.

Equities

A001120

KR7001120005

Air Freight & Logistics

End-of-day quote Korea S.E. 23:00:00 18/06/2024 BST 5-day change 1st Jan Change
28,550 KRW +0.18% Intraday chart for LX International Corp. -2.73% -2.89%

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 1,026,884 - -
Enterprise Value (EV) 2 1,682 1,561 1,675 1,600 1,456 2,094 2,088 2,053
P/E ratio 20.4 x 3.11 x 2.72 x 2.37 x 9.03 x 4.69 x 4.36 x 4.09 x
Yield 1.99% 1.62% 8.7% 6.77% 10.2% 4.9% 5.43% 5.72%
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 2.62 x 2.52 x
EV / FCF 10.5 x 7.41 x 16.1 x 1.47 x 3.3 x 6.07 x 7.92 x 7.17 x
FCF Yield 9.54% 13.5% 6.2% 68.1% 30.3% 16.5% 12.6% 13.9%
Price to Book 0.5 x 0.66 x 0.54 x 0.58 x 0.5 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 28,550 28,550 28,550
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 28.6 297.6 350.1 515.2 117.1 240.2 250.1 266.7
Net margin 0.27% 2.64% 2.1% 2.75% 0.81% 1.59% 1.65% 1.69%
EPS 2 739.0 7,932 9,733 14,325 3,255 6,084 6,552 6,986
Free Cash Flow 3 160,557 210,593 103,800 1,089,578 441,036 345,125 263,640 286,160
FCF margin 1,524.63% 1,866.52% 622.06% 5,808.13% 3,038.62% 2,285.28% 1,735.07% 1,818.05%
FCF Conversion (EBITDA) 55,052.86% 65,106.69% 12,306.38% 90,952.47% 59,064.74% 43,891.35% 33,023.8% 35,058.6%
FCF Conversion (Net income) 561,387.95% 70,766.91% 29,648.64% 211,476.68% 376,632.32% 143,652.45% 105,420.86% 107,303.29%
Dividend per Share 2 300.0 400.0 2,300 2,300 3,000 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 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 4,551 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 1 207.6 245.7 289.4 272.6 157.9 161.7 129.2 63.6 78.5 110.7 109.5 112 112.3
Operating Margin 4.56% 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) 1 211.5 301.6 332 267 232.5 212.4 110.8 76.7 -57.1 130.2 102.4 104.7 94.1
Net income 1 92.2 154.4 157 188.5 15.42 125.3 40.9 37.8 -87 80.2 58.75 57.7 54.7
Net margin 2.03% 3.14% 3.13% 4% 0.38% 3.39% 1.19% 1.03% -2.34% 2.12% 1.64% 1.6% 1.49%
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 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 1,089,578 441,036 345,125 263,640 286,160
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 6,082 6,870 7,326
Book Value Per Share 3 30,316 37,205 49,349 58,338 58,338 62,798 68,171 73,632
Cash Flow per Share 3 5,819 6,791 4,882 33,999 14,967 19,440 20,626 21,658
Capex 1 64.4 44.2 71.8 133 97.3 617 604 330
Capex / Sales 0.61% 0.39% 0.43% 0.71% 0.67% 4.09% 3.98% 2.1%
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
28,550 KRW
Average target price
40,500 KRW
Spread / Average Target
+41.86%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. A001120 Stock
  4. Financials LX International Corp.
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW