JYP ENTERTAINMENT CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 66,700 KRW | +0.15% |
|
+2.46% | -34.16% |
| 2023 | BLACKPINK members renew contract, boosting shares in label YG Entertainment | RE |
| 2023 | South Korean shares climb from two-week low; K-pop stocks surge | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 799,258 | 1,270,965 | 1,678,072 | 2,244,048 | 3,354,859 | 2,209,975 | - | - |
| Enterprise Value (EV) 2 | 702 | 1,172 | 1,579 | 2,108 | 3,355 | 1,896 | 1,778 | 1,642 |
| P/E ratio | 25.5 x | 43 x | 24.9 x | 33.3 x | 31.8 x | 16.6 x | 14 x | 13.5 x |
| Yield | 0.64% | 0.4% | 0.73% | - | - | 0.92% | 1.04% | 1.22% |
| Capitalization / Revenue | 5.14 x | 8.8 x | 8.65 x | 6.49 x | 5.92 x | 3.49 x | 3.01 x | 2.78 x |
| EV / Revenue | 4.52 x | 8.12 x | 8.15 x | 6.09 x | 5.92 x | 2.99 x | 2.42 x | 2.07 x |
| EV / EBITDA | 14.9 x | 24.3 x | 25.2 x | 20.5 x | 18.6 x | 9.46 x | 7.52 x | 6.53 x |
| EV / FCF | 14.3 x | 63.7 x | 34.8 x | 24.4 x | - | 15.8 x | 12 x | 11.4 x |
| FCF Yield | 7.01% | 1.57% | 2.87% | 4.1% | - | 6.31% | 8.32% | 8.76% |
| Price to Book | 5.39 x | 7.46 x | 6.8 x | 7.47 x | - | 4.47 x | 3.42 x | 2.84 x |
| Nbr of stocks (in thousands) | 33,096 | 33,098 | 33,098 | 33,098 | 33,118 | 33,133 | - | - |
| Reference price 3 | 24,150 | 38,400 | 50,700 | 67,800 | 101,300 | 66,700 | 66,700 | 66,700 |
| Announcement Date | 3/4/20 | 3/18/21 | 3/14/22 | 3/10/23 | 3/7/24 | - | - | - |
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 | 155.4 | 144.4 | 193.9 | 345.9 | 566.5 | 633.9 | 734.6 | 794.7 |
| EBITDA 1 | 47.02 | 48.21 | 62.59 | 102.7 | 180.5 | 200.4 | 236.4 | 251.3 |
| EBIT 1 | 43.46 | 44.14 | 57.9 | 96.63 | 169.4 | 189.7 | 225.7 | 238.2 |
| Operating Margin | 27.96% | 30.57% | 29.86% | 27.94% | 29.91% | 29.93% | 30.72% | 29.98% |
| Earnings before Tax (EBT) 1 | 43.02 | 37.99 | 85.91 | 94.12 | 155.7 | 188.8 | 227.9 | 232.1 |
| Net income 1 | 31.52 | 29.53 | 67.46 | 67.48 | 105 | 138.6 | 168.8 | 170.2 |
| Net margin | 20.28% | 20.45% | 34.79% | 19.51% | 18.54% | 21.86% | 22.98% | 21.41% |
| EPS 2 | 947.0 | 892.0 | 2,037 | 2,038 | 3,184 | 4,021 | 4,776 | 4,927 |
| Free Cash Flow 3 | 49,196 | 18,404 | 45,390 | 86,325 | - | 119,646 | 147,846 | 143,791 |
| FCF margin | 31,650.66% | 12,744.93% | 23,408.94% | 24,957.07% | - | 18,874.63% | 20,126.37% | 18,094.2% |
| FCF Conversion (EBITDA) | 104,620.48% | 38,175.68% | 72,514.03% | 84,074.5% | - | 59,712.02% | 62,533.96% | 57,211.9% |
| FCF Conversion (Net income) | 156,103.31% | 62,313.39% | 67,283.17% | 127,919.06% | - | 86,347.44% | 87,576.12% | 84,503.34% |
| Dividend per Share 2 | 155.0 | 154.0 | 369.0 | - | - | 613.9 | 692.7 | 816.1 |
| Announcement Date | 3/4/20 | 3/18/21 | 3/14/22 | 3/10/23 | 3/7/24 | - | - | - |
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 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 57.26 | 63.77 | 67.79 | 67.76 | 95.14 | 115.2 | 118 | 151.7 | 139.7 | 157.1 | 139.8 | 151.4 | 157.3 | 185.2 | - |
| EBITDA 1 | - | - | - | - | - | 28.09 | 44.56 | - | - | 41.09 | 45.1 | 43.7 | 56.5 | 60.3 | - |
| EBIT 1 | 18.23 | 16.3 | 19.17 | 24.27 | 27.51 | 25.69 | 42.03 | 45.69 | 43.83 | 37.89 | 44.71 | 46.81 | 48.18 | 52.44 | - |
| Operating Margin | 31.83% | 25.57% | 28.28% | 35.82% | 28.91% | 22.3% | 35.6% | 30.11% | 31.39% | 24.13% | 31.98% | 30.92% | 30.64% | 28.31% | - |
| Earnings before Tax (EBT) 1 | 19.55 | 44.56 | 19.52 | 22.51 | 28.6 | 29.59 | 52.62 | 39.3 | 44.29 | 19.46 | 47.1 | 42.08 | 49.57 | 55.04 | - |
| Net income 1 | 16.51 | 34.08 | 16.66 | 15.28 | 22.41 | 13.13 | 41.47 | 25.56 | 34.53 | 3.909 | 34.12 | 31.42 | 37.16 | 37.71 | - |
| Net margin | 28.84% | 53.44% | 24.58% | 22.55% | 23.55% | 11.4% | 35.13% | 16.84% | 24.73% | 2.49% | 24.41% | 20.76% | 23.63% | 20.36% | - |
| EPS | - | - | - | - | 677.0 | 396.0 | 1,252 | 771.0 | 1,042 | 118.0 | - | 659.7 | 627.1 | 1,926 | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | 650.0 | - |
| Announcement Date | 11/15/21 | 3/14/22 | 5/16/22 | 8/16/22 | 11/14/22 | 3/10/23 | 5/15/23 | 8/11/23 | 11/10/23 | 3/7/24 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 97.3 | 98.5 | 98.6 | 136 | - | 314 | 432 | 568 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 49,196 | 18,404 | 45,390 | 86,325 | - | 119,646 | 147,846 | 143,791 |
| ROE (net income / shareholders' equity) | 21.7% | 17.3% | 30.9% | 24.3% | 29.9% | 30.7% | 28.1% | 24.8% |
| ROA (Net income/ Total Assets) | 17.2% | 13.7% | 24.9% | 23.4% | - | 21.6% | 21.4% | 19.1% |
| Assets 1 | 183.6 | 215.9 | 270.7 | 287.8 | - | 642.8 | 790.7 | 891.4 |
| Book Value Per Share 3 | 4,477 | 5,146 | 7,451 | 9,075 | - | 14,928 | 19,476 | 23,483 |
| Cash Flow per Share 3 | 1,541 | 667.0 | 1,384 | 2,646 | - | 4,509 | 5,393 | 6,094 |
| Capex 1 | 1.75 | 3.66 | 0.44 | 1.32 | - | 6.43 | 8.93 | 14.9 |
| Capex / Sales | 1.12% | 2.53% | 0.23% | 0.38% | - | 1.01% | 1.22% | 1.87% |
| Announcement Date | 3/4/20 | 3/18/21 | 3/14/22 | 3/10/23 | 3/7/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
22
Last Close Price
66,700
KRW
Average target price
110,591
KRW
Spread / Average Target
+65.80%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -34.16% | 1.61B | |
| +6.86% | 53.63B | |
| -13.70% | 6.1B | |
| +5.24% | 2.59B | |
| +42.86% | 1.55B | |
| -12.05% | 1.37B | |
| -6.29% | 369M | |
| +36.33% | 181M | |
| -10.20% | 130M |
- Stock Market
- Equities
- A035900 Stock
- Financials JYP Entertainment Corporation
