DIT CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27,500 KRW | +3.00% |
|
+10.89% | +49.46% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 337,159 | 504,553 | - | - |
| Enterprise Value (EV) 2 | 337.2 | 327.7 | 256.5 | 167.7 |
| P/E ratio | 25.7 x | 27.1 x | 13.5 x | 8.67 x |
| Yield | - | 0.65% | 0.65% | 0.65% |
| Capitalization / Revenue | - | 5.26 x | 3.68 x | 2.56 x |
| EV / Revenue | - | 3.41 x | 1.87 x | 0.85 x |
| EV / EBITDA | - | 17.8 x | 6.53 x | 2.67 x |
| EV / FCF | - | 273 x | 10.5 x | 3.59 x |
| FCF Yield | - | 0.37% | 9.55% | 27.9% |
| Price to Book | - | 2.5 x | 2.13 x | 1.72 x |
| Nbr of stocks (in thousands) | 18,324 | 18,347 | - | - |
| Reference price 3 | 18,400 | 27,500 | 27,500 | 27,500 |
| Announcement Date | 3/19/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 96 | 137 | 197 |
| EBITDA 1 | - | 18.4 | 39.3 | 62.8 |
| EBIT 1 | - | 17.3 | 38.3 | 61.8 |
| Operating Margin | - | 18.02% | 27.96% | 31.37% |
| Earnings before Tax (EBT) 1 | - | 23.4 | 46.2 | 72.2 |
| Net income 1 | 13.16 | 19.2 | 38.4 | 59.9 |
| Net margin | - | 20% | 28.03% | 30.41% |
| EPS 2 | 716.0 | 1,016 | 2,030 | 3,171 |
| Free Cash Flow 3 | - | 1,200 | 24,500 | 46,700 |
| FCF margin | - | 1,250% | 17,883.21% | 23,705.58% |
| FCF Conversion (EBITDA) | - | 6,521.74% | 62,340.97% | 74,363.06% |
| FCF Conversion (Net income) | - | 6,250% | 63,802.08% | 77,963.27% |
| Dividend per Share 2 | - | 180.0 | 180.0 | 180.0 |
| Announcement Date | 3/19/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 177 | 248 | 337 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 2 | - | 1,200 | 24,500 | 46,700 |
| ROE (net income / shareholders' equity) | - | 9.9% | 17.5% | 22.6% |
| ROA (Net income/ Total Assets) | - | 8.4% | 13.8% | 16.8% |
| Assets 1 | - | 228.6 | 278.3 | 356.5 |
| Book Value Per Share 3 | - | 11,011 | 12,922 | 16,009 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 1 | 1 | 1 |
| Capex / Sales | - | 1.04% | 0.73% | 0.51% |
| Announcement Date | 3/19/24 | - | - | - |
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
27,500
KRW
Average target price
40,000
KRW
Spread / Average Target
+45.45%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +49.46% | 360M | |
| +9.61% | 34.39B | |
| +28.22% | 8.91B | |
| +15.38% | 8.34B | |
| +28.44% | 5.78B | |
| -6.03% | 4.09B | |
| +17.91% | 3.79B | |
| +11.65% | 3.77B | |
| +23.66% | 3.71B | |
| -5.44% | 2.84B |
- Stock Market
- Equities
- A110990 Stock
- Financials DIT Corp.