First Time Loading...

KT&G Corp
KRX:033780

Watchlist Manager
KT&G Corp Logo
KT&G Corp
KRX:033780
Watchlist
Price: 89 700 KRW -0.44% Market Closed
Updated: May 15, 2024

Intrinsic Value

KT&G Corp. engages in the manufacture and sale of tobacco products. [ Read More ]

The intrinsic value of one KT&G Corp stock under the Base Case scenario is 129 308.45 KRW. Compared to the current market price of 89 700 KRW, KT&G Corp is Undervalued by 31%.

Key Points:
Intrinsic Value
Base Case
129 308.45 KRW
Undervaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
KT&G Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling KT&G Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
KT&G Corp

Provide an overview of the primary business activities
of KT&G Corp.

What unique competitive advantages
does KT&G Corp hold over its rivals?

What risks and challenges
does KT&G Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for KT&G Corp.

Provide P/S
for KT&G Corp.

Provide P/E
for KT&G Corp.

Provide P/OCF
for KT&G Corp.

Provide P/FCFE
for KT&G Corp.

Provide P/B
for KT&G Corp.

Provide EV/S
for KT&G Corp.

Provide EV/GP
for KT&G Corp.

Provide EV/EBITDA
for KT&G Corp.

Provide EV/EBIT
for KT&G Corp.

Provide EV/OCF
for KT&G Corp.

Provide EV/FCFF
for KT&G Corp.

Provide EV/IC
for KT&G Corp.

Show me price targets
for KT&G Corp made by professional analysts.

What are the Revenue projections
for KT&G Corp?

How accurate were the past Revenue estimates
for KT&G Corp?

What are the Net Income projections
for KT&G Corp?

How accurate were the past Net Income estimates
for KT&G Corp?

What are the EPS projections
for KT&G Corp?

How accurate were the past EPS estimates
for KT&G Corp?

What are the EBIT projections
for KT&G Corp?

How accurate were the past EBIT estimates
for KT&G Corp?

Compare the revenue forecasts
for KT&G Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of KT&G Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of KT&G Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of KT&G Corp compared to its peers.

Compare the P/E ratios
of KT&G Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing KT&G Corp with its peers.

Analyze the financial leverage
of KT&G Corp compared to its main competitors.

Show all profitability ratios
for KT&G Corp.

Provide ROE
for KT&G Corp.

Provide ROA
for KT&G Corp.

Provide ROIC
for KT&G Corp.

Provide ROCE
for KT&G Corp.

Provide Gross Margin
for KT&G Corp.

Provide Operating Margin
for KT&G Corp.

Provide Net Margin
for KT&G Corp.

Provide FCF Margin
for KT&G Corp.

Show all solvency ratios
for KT&G Corp.

Provide D/E Ratio
for KT&G Corp.

Provide D/A Ratio
for KT&G Corp.

Provide Interest Coverage Ratio
for KT&G Corp.

Provide Altman Z-Score Ratio
for KT&G Corp.

Provide Quick Ratio
for KT&G Corp.

Provide Current Ratio
for KT&G Corp.

Provide Cash Ratio
for KT&G Corp.

What is the historical Revenue growth
over the last 5 years for KT&G Corp?

What is the historical Net Income growth
over the last 5 years for KT&G Corp?

What is the current Free Cash Flow
of KT&G Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for KT&G Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
KT&G Corp

Current Assets 6.4T
Cash & Short-Term Investments 1.6T
Receivables 1.4T
Other Current Assets 3.3T
Non-Current Assets 6.4T
Long-Term Investments 2.1T
PP&E 2.1T
Intangibles 175B
Other Non-Current Assets 2T
Current Liabilities 2.7T
Accounts Payable 260.7B
Accrued Liabilities 1T
Short-Term Debt 61.6B
Other Current Liabilities 1.3T
Non-Current Liabilities 925.6B
Long-Term Debt 497.6B
Other Non-Current Liabilities 428B
Efficiency

Earnings Waterfall
KT&G Corp

Revenue
5.9T KRW
Cost of Revenue
-3.1T KRW
Gross Profit
2.8T KRW
Operating Expenses
-1.6T KRW
Operating Income
1.2T KRW
Other Expenses
-264.7B KRW
Net Income
902.7B KRW

Free Cash Flow Analysis
KT&G Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

KT&G Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

57/100
Profitability
Score

KT&G Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

KT&G Corp's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Negative Net Debt
86/100
Solvency
Score

KT&G Corp's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
KT&G Corp

Wall Street analysts forecast KT&G Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KT&G Corp is 109 820 KRW with a low forecast of 90 900 KRW and a high forecast of 131 250 KRW.

Lowest
Price Target
90 900 KRW
1% Upside
Average
Price Target
109 820 KRW
22% Upside
Highest
Price Target
131 250 KRW
46% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
KT&G Corp

1M 1M
+0%
6M 6M
-3%
1Y 1Y
+6%
3Y 3Y
+21%
5Y 5Y
+11%
10Y 10Y
+57%
Annual Price Range
89 700
52w Low
81 300
52w High
95 200
Price Metrics
Average Annual Return 2.92%
Standard Deviation of Annual Returns 11.19%
Max Drawdown -37%
Shares Statistics
Market Capitalization 10.1T KRW
Shares Outstanding 112 816 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

KT&G Corp Logo
KT&G Corp

Country

Korea

Industry

Tobacco

Market Cap

10.1T KRW

Dividend Yield

11.26%

Description

KT&G Corp. engages in the manufacture and sale of tobacco products. The company is headquartered in Daejeon, Daejeon. The firm operates its business through four segments. The Tobacco segment manufactures cigarettes under the brand name of esse, raison and the one, and sells them in overseas markets such as the Middle East, Central Asia and Russia. The Ginseng segment manufactures red ginseng products, red ginseng roots and cosmetics. The Real Estate segment engages in the sale and leasing business of real estate. The Other segment involves in the manufacture and sale of pharmaceuticals and cosmetics.

Contact

DAEJEON
DAEJEON
71, Beotkkot-gil, Daedeok-gu
+82809310399
http://www.ktng.com/

IPO

1999-10-08

Employees

-

Officers

President, CEO & Representative Director
Mr. Kyung-Man Bang
Senior Managing Director and Chief Technology Officer
Mr. Kwang-youl Lee
Executive Director
Mr. Bok-In Baek
Chief Vice President
Mr. Heung-Ryul Kim
Chief Strategy Officer
Mr. Jin-Han Kim

See Also

Discover More
What is the Intrinsic Value of one KT&G Corp stock?

The intrinsic value of one KT&G Corp stock under the Base Case scenario is 129 308.45 KRW.

Is KT&G Corp stock undervalued or overvalued?

Compared to the current market price of 89 700 KRW, KT&G Corp is Undervalued by 31%.