Stock A064260 DANAL CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Danal Co., Ltd.

Equities

A064260

KR7064260003

Business Support Services

End-of-day quote Korea S.E.
Other stock markets
 18:00:00 2024-04-29 EDT 		5-day change 1st Jan Change
3,915 KRW -0.25% Intraday chart for Danal Co., Ltd. +0.13% -16.08%
03-21 Danal Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
01-29 Coxwave announced that it has received $3.5 million in funding from KB Investment Co., Ltd, Danal Co., Ltd., Seoul Techno Holdings, Inc. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 202,506 188,658 322,610 985,197 333,965 311,589
Enterprise Value (EV) 1 300,451 306,306 471,847 992,772 483,961 476,157
P/E ratio 62.9 x 8.76 x 18.3 x 17.5 x -11.7 x -11.2 x
Yield - - - - - -
Capitalization / Revenue 0.96 x 0.99 x 1.41 x 3.45 x 1.13 x 1.05 x
EV / Revenue 1.43 x 1.6 x 2.06 x 3.48 x 1.64 x 1.61 x
EV / EBITDA 26.5 x 16.1 x 20.6 x 37.9 x 63.4 x 38.1 x
EV / FCF -14.7 x -6.57 x -12.3 x 20.8 x -5.1 x 14.3 x
FCF Yield -6.82% -15.2% -8.16% 4.8% -19.6% 7%
Price to Book 1.1 x 0.96 x 1.39 x 2.91 x 1.04 x 1.07 x
Nbr of stocks (in thousands) 57,448 59,608 66,793 66,793 66,793 66,793
Reference price 2 3,525 3,165 4,830 14,750 5,000 4,665
Announcement Date 19-03-19 20-03-20 21-03-23 22-03-23 23-03-23 24-03-21
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 209,864 191,162 229,418 285,550 294,948 295,468
EBITDA 1 11,337 19,000 22,931 26,220 7,638 12,492
EBIT 1 8,327 10,876 14,404 15,585 -3,385 3,075
Operating Margin 3.97% 5.69% 6.28% 5.46% -1.15% 1.04%
Earnings before Tax (EBT) 1 -7,460 19,216 22,115 92,084 -35,260 -35,070
Net income 1 3,020 25,340 16,832 56,322 -15,304 -27,862
Net margin 1.44% 13.26% 7.34% 19.72% -5.19% -9.43%
EPS 2 56.00 361.4 264.0 843.0 -425.9 -417.1
Free Cash Flow 1 -20,497 -46,590 -38,501 47,682 -94,981 33,343
FCF margin -9.77% -24.37% -16.78% 16.7% -32.2% 11.28%
FCF Conversion (EBITDA) - - - 181.85% - 266.92%
FCF Conversion (Net income) - - - 84.66% - -
Dividend per Share - - - - - -
Announcement Date 19-03-19 20-03-20 21-03-23 22-03-23 23-03-23 24-03-21
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 97,945 117,648 149,237 7,575 149,996 164,568
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 8.639 x 6.192 x 6.508 x 0.2889 x 19.64 x 13.17 x
Free Cash Flow 1 -20,497 -46,590 -38,501 47,682 -94,981 33,343
ROE (net income / shareholders' equity) -1.73% 10.5% 5.73% 22.2% -9.71% -12.9%
ROA (Net income/ Total Assets) 1.13% 1.4% 1.66% 1.41% -0.27% 0.25%
Assets 1 267,227 1,805,342 1,011,691 4,002,426 5,657,556 -11,012,684
Book Value Per Share 2 3,206 3,282 3,477 5,075 4,804 4,363
Cash Flow per Share 2 540.0 764.0 786.0 2,335 1,347 1,213
Capex 1 5,863 4,363 2,062 5,960 2,410 755
Capex / Sales 2.79% 2.28% 0.9% 2.09% 0.82% 0.26%
Announcement Date 19-03-19 20-03-20 21-03-23 22-03-23 23-03-23 24-03-21
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Transaction & Payment Services

1st Jan change Capi.
DANAL CO., LTD. Stock Danal Co., Ltd.
-16.08% 189M
FISERV, INC. Stock Fiserv, Inc.
+12.21% 87.1B
PAYPAL HOLDINGS, INC. Stock PayPal Holdings, Inc.
+7.31% 69.19B
BLOCK, INC. Stock Block, Inc.
-11.35% 41.54B
CORPAY, INC. Stock Corpay, Inc.
+5.70% 21.29B
EDENRED SE Stock Edenred SE
-18.32% 11.82B
WISE PLC Stock Wise plc
-9.90% 9.9B
WEX INC. Stock WEX Inc.
+8.38% 8.77B
NEXI S.P.A Stock Nexi S.p.A
-24.84% 7.67B
EURONET WORLDWIDE, INC. Stock Euronet Worldwide, Inc.
+3.83% 4.79B
Transaction & Payment Services
  1. Stock Market
  2. Equities
  3. A064260 Stock
  4. Financials Danal Co., Ltd.