Company Valuation: NICE Information Service Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,482,613 1,076,090 729,033 560,198 713,642 991,951 991,951 -
Change - -27.42% -32.25% -23.16% 27.39% 39% 0% -
Enterprise Value (EV) 1 1,391 990.3 577.5 387.6 564.1 802.4 737 667.7
Change - -28.79% -41.68% -32.88% 45.53% 42.23% -8.15% -9.4%
P/E ratio 31.4x 19.7x 13.8x 10x 9.4x 12.9x 10.9x 9.95x
PBR 5.73x 3.57x 2.13x 1.52x 1.74x 2.15x 1.89x 1.68x
PEG - 1.2x -3.83x 1.38x 0.3x 7.96x 1.1x 1.09x
Capitalization / Revenue 3.32x 2.22x 1.52x 1.15x 1.33x 1.65x 1.52x 1.38x
EV / Revenue 3.12x 2.04x 1.2x 0.8x 1.05x 1.34x 1.13x 0.93x
EV / EBITDA 16.8x 10.7x 6.17x 4.38x 4.94x 5.93x 4.96x 4.1x
EV / EBIT 22.2x 13.6x 8.06x 5.93x 6.49x 7.66x 6.4x 5.29x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 3 230 330 370 410 460 510 560 590
Rate of return 0.93% 1.83% 3.03% 4.33% 3.78% 3.01% 3.31% 3.48%
EPS 3 789 915 882 946 1,296 1,317 1,559 1,701
Distribution rate 29.2% 36.1% 42% 43.3% 35.5% 36.1% 35.9% 34.7%
Net sales 1 446 484.8 479.9 485.7 535 602.1 652.6 717.9
EBITDA 1 82.6 92.84 93.58 88.4 114.1 135.1 148.6 162.8
EBIT 1 62.72 72.6 71.62 65.33 86.96 104.4 115.2 126.2
Net income 1 47.18 54.68 52.7 56.05 76.16 77.17 92.8 101.2
Net Debt 1 -91.84 -85.76 -151.5 -172.6 -149.5 -189.6 -255 -324.3
Reference price 3 24,800.00 18,000.00 12,200.00 9,470.00 12,180.00 16,930.00 16,930.00 16,930.00
Nbr of stocks (in thousands) 59,783 59,783 59,757 59,155 58,591 58,591 58,591 -
Announcement Date 17/03/21 11/03/22 10/03/23 19/03/24 27/02/25 13/03/26 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.84x1.32x5.85x3.05% 657M
25.93x8.39x16.31x0.93% 127B
24.09x5.41x13.48x2.68% 42.63B
29.37x13.29x21.47x1.46% 40.22B
26.64x3.98x12.52x1.13% 22.27B
12.88x3.01x9.05x4.04% 17.17B
25.3x3.52x10.04x0.71% 13.62B
18.32x3.76x9.53x3.89% 11.73B
13.52x3.56x9.4x2.16% 7.7B
68.42x - - - 5.38B
Average 25.63x 5.14x 11.96x 2.23% 28.88B
Weighted average by Cap. 25.51x 7.39x 15.08x 1.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. A030190 Stock
  4. Valuation NICE Information Service Co., Ltd.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW