Korea Circuit Future Growth

Future criteria checks 3/6

Korea Circuit is forecast to grow earnings and revenue by 120.7% and 8.3% per annum respectively. EPS is expected to grow by 121.1% per annum. Return on equity is forecast to be 19.1% in 3 years.

Key information

120.7%

Earnings growth rate

121.1%

EPS growth rate

Electronic earnings growth	38.2%
Revenue growth rate	8.3%
Future return on equity	19.1%
Analyst coverage	Low
Last updated	14 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

KOSE:A00781K - Analysts future estimates and past financials data (KRW Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	1,653,000	125,000	122,000	172,500	2
12/31/2025	1,554,900	54,000	73,500	91,000	2
12/31/2024	1,394,800	-24,000	-2,000	-38,000	1
9/30/2024	1,384,134	-31,521	6,789	63,114	N/A
6/30/2024	1,393,100	-27,096	1,587	59,565	N/A
3/31/2024	1,350,402	-25,969	13,244	81,033	N/A
12/31/2023	1,332,234	-31,606	-25,085	53,041	N/A
9/30/2023	1,374,189	-17,605	-42,157	71,213	N/A
6/30/2023	1,458,047	12,084	-64,820	104,783	N/A
3/31/2023	1,522,736	34,616	-105,712	123,627	N/A
12/31/2022	1,596,875	68,643	-101,131	152,599	N/A
9/30/2022	1,657,899	88,081	-63,427	157,992	N/A
6/30/2022	1,629,593	83,823	-30,206	131,768	N/A
3/31/2022	1,538,283	69,693	4,147	92,012	N/A
12/31/2021	1,424,169	56,198	16,396	66,837	N/A
9/30/2021	1,244,383	25,312	-9,129	26,445	N/A
6/30/2021	1,135,313	13,173	-12,361	14,562	N/A
3/31/2021	1,037,306	10,310	-23,887	9,667	N/A
12/31/2020	902,121	11,570	-7,254	18,845	N/A
9/30/2020	807,863	12,954	10,607	34,215	N/A
6/30/2020	646,231	10,640	14,316	35,818	N/A
3/31/2020	567,132	11,350	53,914	61,296	N/A
12/31/2019	543,424	688	41,075	47,211	N/A
9/30/2019	532,716	-6,708	47,331	51,375	N/A
6/30/2019	535,504	-18,857	48,954	53,712	N/A
3/31/2019	535,882	-31,688	16,918	22,198	N/A
12/31/2018	535,825	-35,735	-4,860	10,030	N/A
9/30/2018	550,818	-17,984	3,525	20,595	N/A
6/30/2018	561,661	2,381	N/A	11,695	N/A
3/31/2018	580,871	17,134	N/A	29,925	N/A
12/31/2017	591,599	23,414	N/A	34,765	N/A
9/30/2017	586,902	12,779	N/A	29,583	N/A
6/30/2017	566,496	-3,409	N/A	25,984	N/A
3/31/2017	553,053	-7,166	N/A	1,093	N/A
12/31/2016	545,300	-6,776	N/A	14,797	N/A
9/30/2016	534,349	-1,424	N/A	54,117	N/A
6/30/2016	564,135	1,748	N/A	62,764	N/A
3/31/2016	560,329	2,648	N/A	81,781	N/A
12/31/2015	564,337	3,963	N/A	61,607	N/A
9/30/2015	598,862	13,794	N/A	68,850	N/A
6/30/2015	571,662	9,429	N/A	64,521	N/A
3/31/2015	557,203	-219	N/A	53,207	N/A
12/31/2014	553,162	544	N/A	69,547	N/A
9/30/2014	510,389	-7,994	N/A	56,371	N/A
6/30/2014	518,822	2,651	N/A	78,728	N/A
3/31/2014	555,027	27,962	N/A	76,632	N/A
12/31/2013	547,056	29,725	N/A	63,727	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: A00781K is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (2.7%).

Earnings vs Market: A00781K is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: A00781K is expected to become profitable in the next 3 years.

Revenue vs Market: A00781K's revenue (8.3% per year) is forecast to grow slower than the KR market (9.1% per year).

High Growth Revenue: A00781K's revenue (8.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: A00781K's Return on Equity is forecast to be low in 3 years time (19.1%).