Stock A060250 NHN KCP CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NHN KCP Corp.

Equities

A060250

KR7060250008

Internet Services

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 03/07/2024 BST 		5-day change 1st Jan Change
9,020 KRW +0.67% Intraday chart for NHN KCP Corp. -1.74% -12.26%
03-19 NHN KCP Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 NHN KCP Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 492,436 1,603,461 1,167,904 518,129 397,490 348,770 - -
Enterprise Value (EV) 2 380.6 1,447 956.8 274.1 109.4 21.47 -32.75 -90.9
P/E ratio 19.8 x 49.8 x 34.8 x 14.8 x 11.3 x 8.59 x 7.77 x 6.73 x
Yield 1.04% - - 1.49% 1.95% 2.27% 2.57% 2.51%
Capitalization / Revenue 1.05 x 2.57 x 1.57 x 0.63 x 0.41 x 0.31 x 0.29 x 0.26 x
EV / Revenue 0.81 x 2.32 x 1.28 x 0.33 x 0.11 x 0.02 x -0.03 x -0.07 x
EV / EBITDA 9.48 x 31.5 x 19.7 x 5.58 x 2.33 x 0.4 x -0.55 x -1.31 x
EV / FCF 5.99 x 25.7 x 14.4 x 7.52 x 1.75 x 0.32 x -0.46 x -1.05 x
FCF Yield 16.7% 3.89% 6.92% 13.3% 57.3% 313% -218% -95.3%
Price to Book 3.77 x 9.7 x 6.72 x 2.71 x 1.85 x 1.41 x 1.22 x 1.06 x
Nbr of stocks (in thousands) 39,874 39,326 38,481 38,666 38,666 38,666 - -
Reference price 3 12,350 40,774 30,350 13,400 10,280 9,020 9,020 9,020
Announcement Date 07/02/20 08/02/21 09/02/22 10/02/23 13/02/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 469.9 624.8 745.4 822.8 972 1,111 1,215 1,335
EBITDA 1 40.14 45.99 48.5 49.13 46.94 53.21 59.81 69.17
EBIT 1 32.09 39.77 43.16 44.21 41.96 49.35 55.84 64.47
Operating Margin 6.83% 6.37% 5.79% 5.37% 4.32% 4.44% 4.59% 4.83%
Earnings before Tax (EBT) 1 37.85 36.18 43.94 46.4 45 56.57 61.4 75.17
Net income 1 24.9 30.01 30.42 34.92 34.77 43.01 47.47 55.67
Net margin 5.3% 4.8% 4.08% 4.24% 3.58% 3.87% 3.91% 4.17%
EPS 2 623.6 819.0 873.0 903.0 913.0 1,050 1,160 1,340
Free Cash Flow 3 63,495 56,215 66,230 36,465 62,660 67,289 71,288 86,629
FCF margin 13,512.51% 8,996.77% 8,884.9% 4,431.96% 6,446.36% 6,058.54% 5,865.15% 6,487.98%
FCF Conversion (EBITDA) 158,170.9% 122,229.18% 136,567.87% 74,214.04% 133,489.55% 126,455.34% 119,186.74% 125,241.19%
FCF Conversion (Net income) 255,049.11% 187,294.27% 217,681.64% 104,414.15% 180,190.96% 156,452.9% 150,183.38% 155,620.2%
Dividend per Share 2 127.9 - - 200.0 200.0 205.0 231.4 226.2
Announcement Date 07/02/20 08/02/21 09/02/22 10/02/23 13/02/24 - - -
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 1 201.4 191.6 199.2 209.7 222.3 226.4 234.2 243.1 268.4 268.2 268.8 277.1 294.4
EBITDA - - - - - - - - - - - - -
EBIT 1 11.66 8.527 10.48 13.17 12.03 8.967 10.95 9.645 12.39 11.16 12.32 12.63 13.73
Operating Margin 5.79% 4.45% 5.26% 6.28% 5.41% 3.96% 4.68% 3.97% 4.62% 4.16% 4.58% 4.56% 4.66%
Earnings before Tax (EBT) 1 - - 11.8 15.49 9.773 10.93 12.74 11.63 9.699 16.45 13.25 12.9 10.6
Net income 1 4.535 7.176 8.843 11.89 7.011 8.247 9.425 8.815 8.287 12.59 10.8 10 8.3
Net margin 2.25% 3.75% 4.44% 5.67% 3.15% 3.64% 4.02% 3.63% 3.09% 4.69% 4.02% 3.61% 2.82%
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 09/02/22 09/05/22 09/08/22 08/11/22 10/02/23 11/05/23 10/08/23 09/11/23 13/02/24 09/05/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 112 157 211 244 288 327 382 440
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 63,495 56,215 66,230 36,465 62,660 67,289 71,288 86,629
ROE (net income / shareholders' equity) 20.5% 21.5% 19.2% 19.3% 16.7% 17.5% 16.8% 16.9%
ROA (Net income/ Total Assets) 8.41% 8.81% 7.75% 7.95% 7.13% 7.59% 7.72% 8.27%
Assets 1 296 340.7 392.7 439.5 487.9 566.4 614.8 673.1
Book Value Per Share 3 3,272 4,204 4,516 4,940 5,565 6,418 7,369 8,509
Cash Flow per Share 3 1,833 1,618 1,960 1,070 1,641 1,347 1,461 1,567
Capex 1 7.81 3.06 2.09 4.91 0.79 1.44 1.76 1.68
Capex / Sales 1.66% 0.49% 0.28% 0.6% 0.08% 0.13% 0.14% 0.13%
Announcement Date 07/02/20 08/02/21 09/02/22 10/02/23 13/02/24 - - -
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

Ratings for NHN KCP Corp.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
9,020 KRW
Average target price
15,500 KRW
Spread / Average Target
+71.84%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

1st Jan change Capi.
NHN KCP CORP. Stock NHN KCP Corp.
-12.26% 250M
MASTERCARD, INC. Stock MasterCard, Inc.
+5.08% 417B
VENUSTECH GROUP INC. Stock Venustech Group Inc.
-43.56% 2.62B
BEIJING CERTIFICATE AUTHORITY CO.,LTD. Stock BEIJING CERTIFICATE AUTHORITY Co.,Ltd.
-4.22% 965M
TOPSEC TECHNOLOGIES GROUP INC. Stock Topsec Technologies Group Inc.
-52.04% 790M
BEIJING VRV SOFTWARE CORPORATION LIMITED Stock Beijing VRV Software Corporation Limited
-21.68% 772M
CLEARSALE S.A. Stock ClearSale S.A.
+102.40% 253M
KGINICIS CO.,LTD Stock Kginicis Co.,Ltd
-10.33% 207M
SOLITON SYSTEMS K.K. Stock Soliton Systems K.K.
-6.32% 163M
GALAXIA MONEYTREE CO., LTD. Stock Galaxia Moneytree Co., Ltd.
-50.92% 159M
Internet Security & Transactions Services
  1. Stock Market
  2. Equities
  3. A060250 Stock
  4. Financials NHN KCP Corp.