HANYANG ENG CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21,150 KRW | +2.17% |
|
+6.02% | +36.45% |
| 04-24 | HANYANG ENG Co.,Ltd's Equity Buyback Plan Extended till April 25, 2025. | CI |
| 04-01 | Tranche Update on HANYANG ENG Co.,Ltd's Equity Buyback Plan announced on March 31, 2004. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 216,935 | 214,321 | 296,626 | 293,147 | 247,675 | 263,752 |
| Enterprise Value (EV) 1 | 78,261 | 63,408 | 150,269 | 179,258 | 96,398 | 8,235 |
| P/E ratio | 2.86 x | 7.26 x | 6.16 x | 6.39 x | 3.57 x | 3.41 x |
| Yield | 3.21% | 3.66% | 2.93% | 3.26% | 4.15% | 3.87% |
| Capitalization / Revenue | 0.28 x | 0.28 x | 0.39 x | 0.33 x | 0.21 x | 0.26 x |
| EV / Revenue | 0.1 x | 0.08 x | 0.2 x | 0.2 x | 0.08 x | 0.01 x |
| EV / EBITDA | 0.76 x | 1.51 x | 2.37 x | 2.68 x | 1.1 x | 0.09 x |
| EV / FCF | 3.71 x | 5.02 x | 8.25 x | -6.93 x | 2.23 x | 0.08 x |
| FCF Yield | 27% | 19.9% | 12.1% | -14.4% | 44.9% | 1,222% |
| Price to Book | 0.71 x | 0.65 x | 0.81 x | 0.71 x | 0.52 x | 0.49 x |
| Nbr of stocks (in thousands) | 17,424 | 17,424 | 17,397 | 17,397 | 17,140 | 17,016 |
| Reference price 2 | 12,450 | 12,300 | 17,050 | 16,850 | 14,450 | 15,500 |
| Announcement Date | 19-03-13 | 20-03-13 | 21-03-12 | 22-03-11 | 23-03-17 | 24-03-13 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 788,794 | 772,100 | 758,467 | 891,032 | 1,162,893 | 1,026,167 |
| EBITDA 1 | 103,556 | 42,123 | 63,370 | 66,897 | 87,406 | 96,759 |
| EBIT 1 | 97,032 | 33,378 | 53,347 | 55,029 | 75,254 | 85,110 |
| Operating Margin | 12.3% | 4.32% | 7.03% | 6.18% | 6.47% | 8.29% |
| Earnings before Tax (EBT) 1 | 98,952 | 38,199 | 59,932 | 58,641 | 88,707 | 95,879 |
| Net income 1 | 76,110 | 29,538 | 48,134 | 45,845 | 69,773 | 77,368 |
| Net margin | 9.65% | 3.83% | 6.35% | 5.15% | 6% | 7.54% |
| EPS 2 | 4,359 | 1,695 | 2,766 | 2,635 | 4,044 | 4,540 |
| Free Cash Flow 1 | 21,119 | 12,631 | 18,212 | -25,857 | 43,285 | 100,649 |
| FCF margin | 2.68% | 1.64% | 2.4% | -2.9% | 3.72% | 9.81% |
| FCF Conversion (EBITDA) | 20.39% | 29.99% | 28.74% | - | 49.52% | 104.02% |
| FCF Conversion (Net income) | 27.75% | 42.76% | 37.84% | - | 62.04% | 130.09% |
| Dividend per Share 2 | 400.0 | 450.0 | 500.0 | 550.0 | 600.0 | 600.0 |
| Announcement Date | 19-03-13 | 20-03-13 | 21-03-12 | 22-03-11 | 23-03-17 | 24-03-13 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 138,674 | 150,913 | 146,357 | 113,889 | 151,277 | 255,517 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 21,119 | 12,631 | 18,212 | -25,857 | 43,285 | 100,649 |
| ROE (net income / shareholders' equity) | 28% | 9.33% | 13.9% | 11.7% | 15.8% | 15.4% |
| ROA (Net income/ Total Assets) | 13.5% | 4.13% | 6.21% | 5.88% | 6.93% | 6.82% |
| Assets 1 | 565,031 | 715,360 | 774,743 | 779,212 | 1,006,157 | 1,133,927 |
| Book Value Per Share 2 | 17,528 | 18,792 | 21,129 | 23,732 | 27,595 | 31,478 |
| Cash Flow per Share 2 | 2,575 | 3,517 | 7,610 | 5,778 | 6,877 | 11,913 |
| Capex 1 | 9,938 | 10,488 | 55,012 | 17,355 | 33,390 | 24,505 |
| Capex / Sales | 1.26% | 1.36% | 7.25% | 1.95% | 2.87% | 2.39% |
| Announcement Date | 19-03-13 | 20-03-13 | 21-03-12 | 22-03-11 | 23-03-17 | 24-03-13 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +36.45% | 256M | |
| +24.37% | 6.44B | |
| -12.07% | 3.65B | |
| +52.44% | 2.6B | |
| +26.99% | 1.81B | |
| +12.80% | 424M | |
| +27.90% | 383M | |
| +15.25% | 343M | |
| +10.47% | 335M | |
| +27.66% | 277M |
- Stock Market
- Equities
- A045100 Stock
- Financials HANYANG ENG Co.,Ltd