BEAUTY SKIN CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22,250 KRW | -0.89% |
|
-13.93% | +34.44% |
Valuation
| Fiscal Period: December | 2023 |
|---|---|
| Capitalization 1 | 58,488 |
| Enterprise Value (EV) 1 | 85,185 |
| P/E ratio | -6.3 x |
| Yield | - |
| Capitalization / Revenue | 0.72 x |
| EV / Revenue | 1.05 x |
| EV / EBITDA | -18 x |
| EV / FCF | -4,830,951 x |
| FCF Yield | -0% |
| Price to Book | 1.67 x |
| Nbr of stocks (in thousands) | 3,534 |
| Reference price 2 | 16,550 |
| Announcement Date | 24-03-21 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net sales 1 | 37,102 | 41,164 | 58,937 | 80,904 |
| EBITDA 1 | 4,763 | 3,828 | 5,196 | -4,740 |
| EBIT 1 | 4,111 | 3,213 | 4,040 | -6,550 |
| Operating Margin | 11.08% | 7.81% | 6.86% | -8.1% |
| Earnings before Tax (EBT) 1 | 3,562 | 3,188 | 3,280 | -9,723 |
| Net income 1 | 2,944 | 2,420 | 3,356 | -8,640 |
| Net margin | 7.93% | 5.88% | 5.69% | -10.68% |
| EPS 2 | 7,626 | 6,078 | 1,066 | -2,629 |
| Free Cash Flow | - | -3,621 | 2,044 | -17,633 |
| FCF margin | - | -8.8% | 3.47% | -21.8% |
| FCF Conversion (EBITDA) | - | - | 39.35% | - |
| FCF Conversion (Net income) | - | - | 60.92% | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 22-06-21 | 22-06-21 | 23-04-14 | 24-03-21 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net Debt 1 | 10,084 | 20,967 | 17,900 | 26,697 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.117 x | 5.478 x | 3.445 x | -5.633 x |
| Free Cash Flow | - | -3,621 | 2,044 | -17,633 |
| ROE (net income / shareholders' equity) | - | 12% | 9.7% | -25.7% |
| ROA (Net income/ Total Assets) | - | 4.26% | 3.82% | -5.9% |
| Assets 1 | - | 56,797 | 87,766 | 146,390 |
| Book Value Per Share 2 | 27,215 | 38,601 | 10,616 | 9,930 |
| Cash Flow per Share 2 | 5,506 | 8,512 | 2,490 | 863.0 |
| Capex 1 | 114 | 67 | 131 | 331 |
| Capex / Sales | 0.31% | 0.16% | 0.22% | 0.41% |
| Announcement Date | 22-06-21 | 22-06-21 | 23-04-14 | 24-03-21 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +34.44% | 57.06M | |
| +16.21% | 20.87B | |
| 0.00% | 19.47B | |
| +19.29% | 13.16B | |
| -19.32% | 8.65B | |
| +24.34% | 8.02B | |
| +9.98% | 5.95B | |
| -10.60% | 3.97B | |
| -0.61% | 3.85B | |
| -19.10% | 3.73B |
- Stock Market
- Equities
- A406820 Stock
- Financials Beauty Skin Corp.
