DONGBANG AGRO CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,270 KRW | -0.48% |
|
-0.48% | -1.42% |
| 2023 | DONGBANG AGRO Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | Bangladesh gets offers in 50,000-tonne wheat import tender | RE |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 76,576 | 79,709 | 76,448 | 90,184 | 78,280 | 78,900 |
| Enterprise Value (EV) 1 | 29,915 | 36,026 | 30,685 | 34,606 | 26,068 | 34,633 |
| P/E ratio | 12.5 x | 12.5 x | 11.2 x | 12.8 x | 11.6 x | 6.5 x |
| Yield | 3.79% | 5.39% | 3.91% | 4.81% | 3.96% | - |
| Capitalization / Revenue | 0.63 x | 0.64 x | 0.59 x | 0.67 x | 0.53 x | 0.48 x |
| EV / Revenue | 0.25 x | 0.29 x | 0.24 x | 0.26 x | 0.18 x | 0.21 x |
| EV / EBITDA | 3.29 x | 3.25 x | 2.47 x | 3.12 x | 2.09 x | 2 x |
| EV / FCF | -20.3 x | -239 x | 5.04 x | 2.62 x | 34.5 x | -4.59 x |
| FCF Yield | -4.93% | -0.42% | 19.8% | 38.2% | 2.89% | -21.8% |
| Price to Book | 0.58 x | 0.59 x | 0.54 x | 0.62 x | 0.52 x | 0.5 x |
| Nbr of stocks (in thousands) | 11,602 | 11,602 | 11,945 | 12,405 | 12,406 | 12,406 |
| Reference price 2 | 6,600 | 6,870 | 6,400 | 7,270 | 6,310 | 6,360 |
| Announcement Date | 19-03-14 | 20-03-11 | 21-03-11 | 22-03-17 | 23-03-16 | 24-03-14 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 121,108 | 124,645 | 129,522 | 134,066 | 146,723 | 164,275 |
| EBITDA 1 | 9,097 | 11,072 | 12,420 | 11,100 | 12,483 | 17,313 |
| EBIT 1 | 6,493 | 7,910 | 9,422 | 8,198 | 9,337 | 13,589 |
| Operating Margin | 5.36% | 6.35% | 7.27% | 6.11% | 6.36% | 8.27% |
| Earnings before Tax (EBT) 1 | 7,546 | 8,824 | 8,751 | 9,023 | 8,789 | 14,998 |
| Net income 1 | 6,133 | 6,440 | 6,718 | 6,996 | 6,779 | 12,134 |
| Net margin | 5.06% | 5.17% | 5.19% | 5.22% | 4.62% | 7.39% |
| EPS 2 | 528.6 | 547.8 | 569.1 | 570.1 | 546.0 | 978.0 |
| Free Cash Flow 1 | -1,475 | -150.8 | 6,090 | 13,211 | 754.5 | -7,542 |
| FCF margin | -1.22% | -0.12% | 4.7% | 9.85% | 0.51% | -4.59% |
| FCF Conversion (EBITDA) | - | - | 49.03% | 119.01% | 6.04% | - |
| FCF Conversion (Net income) | - | - | 90.66% | 188.82% | 11.13% | - |
| Dividend per Share 2 | 250.0 | 370.0 | 250.0 | 350.0 | 250.0 | - |
| Announcement Date | 19-03-14 | 20-03-11 | 21-03-11 | 22-03-17 | 23-03-16 | 24-03-14 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 46,661 | 43,683 | 45,762 | 55,578 | 52,212 | 44,267 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1,475 | -151 | 6,090 | 13,211 | 755 | -7,542 |
| ROE (net income / shareholders' equity) | 4.68% | 4.79% | 4.83% | 4.85% | 4.56% | 7.83% |
| ROA (Net income/ Total Assets) | 2.22% | 2.6% | 3.02% | 2.56% | 2.77% | 3.85% |
| Assets 1 | 276,266 | 247,312 | 222,466 | 273,446 | 244,524 | 314,966 |
| Book Value Per Share 2 | 11,420 | 11,682 | 11,759 | 11,814 | 12,112 | 12,841 |
| Cash Flow per Share 2 | 4,021 | 3,783 | 4,088 | 4,529 | 3,981 | 3,599 |
| Capex 1 | 3,276 | 1,517 | 1,772 | 1,419 | 5,338 | 3,848 |
| Capex / Sales | 2.7% | 1.22% | 1.37% | 1.06% | 3.64% | 2.34% |
| Announcement Date | 19-03-14 | 20-03-11 | 21-03-11 | 22-03-17 | 23-03-16 | 24-03-14 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -1.42% | 57.42M | |
| +2.08% | 3.62B | |
| -17.29% | 2.23B | |
| -9.08% | 1.94B | |
| +2.07% | 1.85B | |
| -1.75% | 1.67B | |
| -1.72% | 1.3B | |
| +7.87% | 1.23B | |
| -20.13% | 1.06B | |
| +4.41% | 839M |
- Stock Market
- Equities
- A007590 Stock
- Financials DONGBANG AGRO Corporation
