Subscribe

KT&G Corporation (033780.KS)

KRW171,000.00 -3,300.00 (-1.89%)
KR KSC Consumer Defensive Tobacco
Address 71, Beotkkot-gil 306-712
Daejeon, KR
CEO Kyung-Man Bang
Website ktng.com
IPO 2000-01-04
ISIN KR7033780008

Explore sections of this company profile

Description

KT&G Corporation, a diversified South Korean enterprise that operates alongside its subsidiaries, specializes in a broad array of industries. Its primary business involves the manufacturing and distribution of tobacco products and related materials. Beyond this, the company is a significant provider of health and wellness items, offering red ginseng, various red ginseng-based goods, and other health-focused foods. Its extensive product portfolio also features food and beverage items, along with cosmetic and beauty products. Further diversifying its operations, KT&G offers support services for leaf tobacco cultivation and maintains a presence in the pharmaceutical and medical sectors. This includes the development, production, and supply of pharmaceuticals, encompassing bio-pharmaceuticals, over-the-counter medicines, and a range of medical supplies and equipment. The corporation also holds investments in commercial ventures such as trading, real estate management, property leasing, and housing development. Additionally, it is involved in the development and ongoing management of hotels. Founded in 1987, the company originally operated under the name Korea Tobacco and Ginseng Corporation before officially changing to KT&G Corporation in December 2002. Its corporate headquarters are situated in Daejeon, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW171,000.00 -3,300.00 (-1.89%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
309.3K
Beta
0.21
Float Shares
73.18M
Free Float %
69.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.00% +3.82% +10.83% +5.75% +29.15% +29.70% +56.85% +115.25% +120.46% +45.10% +727.73%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
171,000.00
DCF (Unlevered) 220,804.70 +29.1%
DCF (Levered) 176,817.18 +3.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 6 0
Buy 13 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.68
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Tobacco: +5.3%
    +11.4% ★ Q1'26: +14.3% (vs Q1'25)
  • ✗
    EPS growth Tobacco: +18.8%
    -18.9% Q1'26: +40.0% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Tobacco: +9.5%
    +1.7% Q1'26: -13.6% (vs Q1'25)
  • ✓
    EBIT margin Tobacco: +20.5%
    +20.4% Q1'26: +21.4% (vs Q1'25)
  • ✗
    ROIC Tobacco: +16.0%
    +10.3% Q1'26: +11.0% (vs Q1'25)
  • ✗
    Share dilution Tobacco: +0.0%
    +15.8% Q1'26: +5.7% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Tobacco: 0.25×
    1.13× Q1'26: 1.26× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.21) × ERP
WACC = 92% × Ke + 8% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 220,899.41 Current price: 171,000.00
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
14 Rev. Ana.
16 EPS Ana. 		Dec 2027
19 Rev. Ana.
17 EPS Ana. 		Dec 2028
8 Rev. Ana.
10 EPS Ana. 		Dec 2029
10 Rev. Ana.
13 EPS Ana.
Revenue
4.13T
est: 4.34T (-4.7%)
4.47T
est: 4.43T (+1.0%)
4.67T
est: 4.73T (-1.4%)
4.47T
est: 4.46T (+0.2%)
4.96T
est: 4.94T (+0.4%)
5.30T
est: 5.26T (+0.7%)
5.23T
est: 5.45T (-4.1%)
5.85T
est: 5.67T (+3.2%)
5.86T
est: 5.85T (+0.1%)
5.91T
est: 5.85T (+1.0%)
6.58T
est: 6.52T (+1.0%)
6.93T
6.83T – 7.13T
+6.3% YoY
7.28T
6.90T – 7.71T
+5.0% YoY
7.66T
7.40T – 7.99T
+5.2% YoY
7.51T
7.26T – 7.84T
-2.0% YoY
EBITDA
1.52T
est: 1.32T (+15.1%)
1.75T
est: 1.35T (+30.0%)
1.52T
est: 1.44T (+5.1%)
1.48T
est: 1.36T (+8.6%)
1.65T
est: 1.51T (+9.7%)
1.81T
est: 1.60T (+13.2%)
1.68T
est: 1.66T (+0.9%)
1.67T
est: 1.73T (-3.3%)
1.41T
est: 1.78T (-21.0%)
1.86T
est: 1.65T (+12.7%)
1.63T
est: 1.84T (-11.0%)
1.95T
1.93T – 2.01T
+6.3% YoY
2.05T
1.95T – 2.17T
+5.0% YoY
2.16T
2.09T – 2.25T
+5.2% YoY
2.12T
2.05T – 2.21T
-2.0% YoY
EBIT
1.44T
est: 1.15T (+25.5%)
1.59T
est: 1.17T (+36.3%)
1.35T
est: 1.25T (+8.3%)
1.33T
est: 1.18T (+12.4%)
1.47T
est: 1.31T (+12.4%)
1.61T
est: 1.39T (+15.8%)
1.46T
est: 1.44T (+1.3%)
1.45T
est: 1.50T (-3.6%)
1.17T
est: 1.55T (-24.6%)
1.61T
est: 1.41T (+14.4%)
1.34T
est: 1.57T (-14.3%)
1.67T
1.64T – 1.71T
+6.3% YoY
1.75T
1.66T – 1.85T
+5.0% YoY
1.84T
1.78T – 1.92T
+5.2% YoY
1.80T
1.74T – 1.88T
-2.0% YoY
Net Income
1.05T
est: 805.77B (+30.0%)
1.21T
est: 821.08B (+47.4%)
1.21T
est: 834.06B (+45.2%)
906.35B
est: 758.11B (+19.6%)
1.04T
est: 870.61B (+18.9%)
1.17T
est: 845.83B (+38.5%)
977.26B
est: 862.60B (+13.3%)
1.02T
est: 973.84B (+4.3%)
902.66B
est: 764.69B (+18.0%)
1.17T
est: 1.04T (+12.5%)
1.09T
est: 1.12T (-2.3%)
1.40T
1.25T – 1.62T
+25.0% YoY
1.53T
1.20T – 1.93T
+9.1% YoY
1.65T
1.58T – 1.74T
+7.9% YoY
—
— – —
-100.0% YoY
SGA
572.56B
est: 731.91B (-21.8%)
631.27B
est: 746.89B (-15.5%)
711.04B
est: 798.48B (-11.0%)
734.45B
est: 752.98B (-2.5%)
779.32B
est: 833.82B (-6.5%)
805.01B
est: 888.24B (-9.4%)
779.61B
est: 920.39B (-15.3%)
874.04B
est: 957.24B (-8.7%)
849.53B
est: 987.93B (-14.0%)
852.85B
est: 833.68B (+2.3%)
822.87B
est: 929.13B (-11.4%)
988.07B
974.07B – 1.02T
+6.3% YoY
1.04T
984.22B – 1.10T
+5.0% YoY
1.09T
1.06T – 1.14T
+5.2% YoY
1.07T
1.03T – 1.12T
-2.0% YoY
EPS
8,314.00
est: 7,820.14 (+6.3%)
9,588.00
est: 7,968.69 (+20.3%)
9,591.00
est: 8,094.68 (+18.5%)
7,178.15
est: 7,357.61 (-2.4%)
8,207.82
est: 8,449.40 (-2.9%)
9,320.20
est: 8,208.95 (+13.5%)
7,898.24
est: 8,371.64 (-5.7%)
8,489.11
est: 9,451.26 (-10.2%)
7,843.00
est: 7,421.40 (+5.7%)
11,313.00
est: 8,682.97 (+30.3%)
9,170.03
est: 9,388.86 (-2.3%)
11,734.74
10,456.51 – 13,551.14
+25.0% YoY
12,799.82
10,084.33 – 16,156.16
+9.1% YoY
13,806.10
13,212.48 – 14,596.62
+7.9% YoY
—
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-07 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-06 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-04 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-04-30 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-29 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-28 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-27 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-24 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-23 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-15 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
166.89B
OE per share TTM
1,745.25
Owner's Yield
0.81%
Maintenance CapEx ratio
29.89%
Maint CapEx / Avg PPE
37.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
315.77M
Shares Outstanding
105.38M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chang Gu Huh Chief of Strategy & Planning — male
Gyeong-Bo Kang Head of Finance — —
Hee-yeon Lee IR director — —
Heung-Ryul Kim Chief Vice President — male
Jae-Young Cho Chief of Global Business — male
Jin-Han Kim Chief Strategy Officer and Head of Strategy & Planning Office — male
Kwang-youl Lee Senior Managing Director and Chief Technology Officer — male
Kyung-Man Bang President, Chief Executive Officer & Representative Director — male
Min-Seok Kwon Head of International Business — —
Sang-Hak Lee Senior Executive Vice President, Chief Operating Officer and Director — male
Yong Beom Kim Head of Finance Office — male
Young-Chan Yoon Chief Marketing Officer — —
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Tobacco