DAEWON KANG UP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,500 KRW | -0.72% |
|
-1.79% | +1.10% |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 204,178 | 210,180 | 337,280 | 341,000 | - |
| Enterprise Value (EV) 2 | 204.2 | 210.2 | 337.3 | 432.5 | 410.7 |
| P/E ratio | 11.2 x | 11.2 x | - | - | - |
| Yield | - | - | - | 1.91% | 2% |
| Capitalization / Revenue | - | - | 0.3 x | 0.28 x | 0.25 x |
| EV / Revenue | - | - | 0.3 x | 0.35 x | 0.3 x |
| EV / EBITDA | - | - | - | 3.98 x | 3.49 x |
| EV / FCF | - | - | - | 14.1 x | 14.9 x |
| FCF Yield | - | - | - | 7.08% | 6.7% |
| Price to Book | - | - | - | 0.61 x | 0.56 x |
| Nbr of stocks (in thousands) | 60,141 | 62,000 | 62,000 | 62,000 | - |
| Reference price 3 | 3,395 | 3,390 | 5,440 | 5,500 | 5,500 |
| Announcement Date | 3/9/20 | 3/9/23 | 2/7/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 1,107 | 1,221 | 1,370 |
| EBITDA 1 | - | - | - | 108.8 | 117.6 |
| EBIT 1 | - | - | - | 65.05 | 74.45 |
| Operating Margin | - | - | - | 5.33% | 5.44% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | 18.86 | 18.86 | 37.79 | - | - |
| Net margin | - | - | 3.41% | - | - |
| EPS | 304.0 | 304.0 | - | - | - |
| Free Cash Flow 2 | - | - | - | 30,600 | 27,500 |
| FCF margin | - | - | - | 2,506.76% | 2,008.03% |
| FCF Conversion (EBITDA) | - | - | - | 28,125% | 23,374.42% |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 3 | - | - | - | 105.0 | 110.0 |
| Announcement Date | 3/9/20 | 3/9/23 | 2/7/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | 289.7 | 311.5 | 289.2 | 293.8 |
| EBITDA | - | - | - | - |
| EBIT 1 | 12.7 | 18.7 | 15.9 | 13.2 |
| Operating Margin | 4.38% | 6% | 5.5% | 4.49% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 91.5 | 69.7 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.841 x | 0.5924 x |
| Free Cash Flow 2 | - | - | - | 30,600 | 27,500 |
| ROE (net income / shareholders' equity) | - | - | - | 9.1% | 9.7% |
| ROA (Net income/ Total Assets) | - | - | - | 5.3% | 5.7% |
| Assets | - | - | - | - | - |
| Book Value Per Share 3 | - | - | - | 9,031 | 9,852 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | - | 35.9 | 39.5 |
| Capex / Sales | - | - | - | 2.94% | 2.88% |
| Announcement Date | 3/9/20 | 3/9/23 | 2/7/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
5,500
KRW
Average target price
8,000
KRW
Spread / Average Target
+45.45%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +1.10% | 250M | |
| +3.13% | 2.83B | |
| -4.44% | 2.27B | |
| -0.75% | 1.85B | |
| +25.41% | 1.82B | |
| +6.52% | 1.75B | |
| -8.80% | 907M | |
| +15.39% | 861M | |
| -20.32% | 695M | |
| +43.37% | 683M |
- Stock Market
- Equities
- A000430 Stock
- Financials Daewon Kang Up Co., Ltd.