KT&G Corporation

KOSE:A033780 Stock Report

Market Cap: ₩12.4t

KT&G Future Growth

Future criteria checks 0/6

KT&G is forecast to grow earnings and revenue by 2% and 4.9% per annum respectively. EPS is expected to decline by 1.2% per annum. Return on equity is forecast to be 12.5% in 3 years.

Key information

2.0%

Earnings growth rate

-1.2%

EPS growth rate

Tobacco earnings growth9.9%
Revenue growth rate4.9%
Future return on equity12.5%
Analyst coverage

Good

Last updated09 May 2025

Recent future growth updates

Recent updates

Is KT&G Corporation (KRX:033780) Trading At A 33% Discount?

Apr 15
Is KT&G Corporation (KRX:033780) Trading At A 33% Discount?

These 4 Measures Indicate That KT&G (KRX:033780) Is Using Debt Reasonably Well

Mar 28
These 4 Measures Indicate That KT&G (KRX:033780) Is Using Debt Reasonably Well

KT&G Corporation's (KRX:033780) Shares May Have Run Too Fast Too Soon

Jan 02
KT&G Corporation's (KRX:033780) Shares May Have Run Too Fast Too Soon

KT&G Corporation's (KRX:033780) Intrinsic Value Is Potentially 62% Above Its Share Price

Dec 11
KT&G Corporation's (KRX:033780) Intrinsic Value Is Potentially 62% Above Its Share Price
author-image

Fueling Global Expansion With Innovative Strategies To Boost Revenue And Earnings

Nov 25 Strategic global expansion and differentiated pricing aim to boost international revenues, positively impacting overall revenue and profitability.

What KT&G Corporation's (KRX:033780) P/E Is Not Telling You

Sep 28
What KT&G Corporation's (KRX:033780) P/E Is Not Telling You

KT&G (KRX:033780) Could Be Struggling To Allocate Capital

Sep 12
KT&G (KRX:033780) Could Be Struggling To Allocate Capital

KT&G (KRX:033780) Has A Pretty Healthy Balance Sheet

Aug 28
KT&G (KRX:033780) Has A Pretty Healthy Balance Sheet

KT&G Corporation (KRX:033780) Shares Could Be 28% Below Their Intrinsic Value Estimate

Aug 11
KT&G Corporation (KRX:033780) Shares Could Be 28% Below Their Intrinsic Value Estimate

The Market Doesn't Like What It Sees From KT&G Corporation's (KRX:033780) Earnings Yet

Jun 26
The Market Doesn't Like What It Sees From KT&G Corporation's (KRX:033780) Earnings Yet

KT&G (KRX:033780) Is Finding It Tricky To Allocate Its Capital

Jun 10
KT&G (KRX:033780) Is Finding It Tricky To Allocate Its Capital

Does KT&G (KRX:033780) Have A Healthy Balance Sheet?

May 11
Does KT&G (KRX:033780) Have A Healthy Balance Sheet?

Earnings and Revenue Growth Forecasts

KOSE:A033780 - Analysts future estimates and past financials data (KRW Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/20276,853,6951,252,303847,5001,330,58811
12/31/20266,626,9061,178,300851,6201,344,54415
12/31/20256,413,7391,146,595772,8601,450,7807
12/31/20245,908,7921,172,86412,407822,275N/A
9/30/20245,793,778944,104816,4531,694,245N/A
6/30/20245,846,9781,037,3041,024,0531,687,945N/A
3/31/20245,759,199925,1031,164,0111,763,600N/A
12/31/20235,862,608909,847729,8141,265,993N/A
9/30/20235,827,908759,953509,0551,167,170N/A
6/30/20235,763,004890,204-70,356377,712N/A
3/31/20235,844,5091,029,063139,495534,618N/A
12/31/20225,851,4061,024,375574,102887,887N/A
9/30/20225,692,1721,233,511578,098964,475N/A
6/30/20225,562,1891,124,7391,291,4201,656,009N/A
3/31/20225,422,8711,027,9061,143,4641,485,465N/A
12/31/20215,228,3521,029,6131,042,0281,419,821N/A
9/30/20215,075,4901,173,9121,008,3211,257,608N/A
6/30/20215,044,2881,095,378365,498648,214N/A
3/31/20215,084,9491,143,972823,3441,165,226N/A
12/31/20205,055,3111,166,460925,8211,261,665N/A
9/30/20205,158,863981,588890,1491,291,609N/A
6/30/20205,017,6331,024,564364,173875,073N/A
3/31/20204,956,6311,054,61150,450553,791N/A
12/31/20194,963,2021,035,003530,1091,042,489N/A
9/30/20194,870,8671,051,516249,527722,192N/A
6/30/20194,731,212989,545736,1071,092,314N/A
3/31/20194,593,091933,330776,1831,184,387N/A
12/31/20184,471,516906,350422,727822,057N/A
9/30/20184,417,7091,169,013N/A1,287,970N/A
6/30/20184,514,0581,217,903N/A1,867,956N/A
3/31/20184,556,0361,225,503N/A1,724,399N/A
12/31/20174,667,1931,210,989N/A1,141,485N/A
9/30/20174,688,5421,206,523N/A1,595,449N/A
6/30/20174,629,8621,148,909N/A1,162,525N/A
3/31/20174,556,2611,159,683N/A1,076,276N/A
12/31/20164,468,8561,209,689N/A1,488,813N/A
9/30/20164,230,505993,858N/A947,720N/A
6/30/20164,144,6611,046,430N/A1,017,785N/A
3/31/20164,088,4661,022,687N/A1,329,603N/A
12/31/20154,134,0351,047,221N/A1,258,912N/A
9/30/20154,353,6161,050,310N/A1,161,025N/A
6/30/20154,325,7171,016,889N/A970,290N/A
3/31/20154,286,101942,473N/A626,424N/A
12/31/20144,112,855825,606N/A765,188N/A
9/30/20144,049,511727,859N/A705,021N/A
6/30/20143,967,090551,275N/A424,502N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: A033780's forecast earnings growth (2% per year) is below the savings rate (2.7%).

Earnings vs Market: A033780's earnings (2% per year) are forecast to grow slower than the KR market (21.2% per year).

High Growth Earnings: A033780's earnings are forecast to grow, but not significantly.

Revenue vs Market: A033780's revenue (4.9% per year) is forecast to grow slower than the KR market (7.5% per year).

High Growth Revenue: A033780's revenue (4.9% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: A033780's Return on Equity is forecast to be low in 3 years time (12.5%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/05/09 23:04
End of Day Share Price 2025/05/09 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

KT&G Corporation is covered by 40 analysts. 15 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Paul HwangBarclays
Christine H. LeeBNP Paribas Securities (Asia)
A-Hyung ChoBofA Global Research