HWASEUNG CORPORATION CO.,LTD. Financials Hwaseung Corporation Co.,Ltd.
Equities
A013520
KR7013520002
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,803 KRW | -0.11% |
|
-0.72% | -11.18% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 126,198 | 129,567 | 138,757 | 91,253 | 62,167 | 90,143 |
| Enterprise Value (EV) 1 | 704,649 | 697,479 | 684,839 | 698,746 | 620,205 | 554,622 |
| P/E ratio | -3.75 x | 5.63 x | -3.36 x | -2.29 x | 22.3 x | 26 x |
| Yield | 1.21% | 1.18% | 1.1% | 1.22% | 3.57% | 2.46% |
| Capitalization / Revenue | 0.08 x | 0.08 x | 0.11 x | 0.07 x | 0.04 x | 0.06 x |
| EV / Revenue | 0.46 x | 0.45 x | 0.52 x | 0.5 x | 0.39 x | 0.34 x |
| EV / EBITDA | 7.2 x | 5.52 x | 8.46 x | 9.57 x | 6.99 x | 4.43 x |
| EV / FCF | -51.8 x | 64.1 x | 14.3 x | -21.6 x | 15.8 x | 5.86 x |
| FCF Yield | -1.93% | 1.56% | 7.01% | -4.64% | 6.35% | 17.1% |
| Price to Book | 0.58 x | 0.5 x | 0.63 x | 0.63 x | 0.37 x | 0.56 x |
| Nbr of stocks (in thousands) | 44,409 | 44,409 | 44,409 | 44,405 | 44,405 | 44,405 |
| Reference price 2 | 2,842 | 2,918 | 3,125 | 2,055 | 1,400 | 2,030 |
| Announcement Date | 19-03-12 | 20-03-10 | 21-03-23 | 22-03-25 | 23-03-21 | 24-03-20 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,528,089 | 1,551,955 | 1,313,327 | 1,399,821 | 1,585,376 | 1,634,052 |
| EBITDA 1 | 97,907 | 126,331 | 80,916 | 72,977 | 88,723 | 125,320 |
| EBIT 1 | 44,602 | 65,691 | 19,186 | 14,013 | 36,596 | 76,718 |
| Operating Margin | 2.92% | 4.23% | 1.46% | 1% | 2.31% | 4.69% |
| Earnings before Tax (EBT) 1 | -30,548 | 37,327 | -26,457 | -33,609 | 31,765 | 50,180 |
| Net income 1 | -33,653 | 23,034 | -41,330 | -42,289 | 2,793 | 3,467 |
| Net margin | -2.2% | 1.48% | -3.15% | -3.02% | 0.18% | 0.21% |
| EPS 2 | -757.8 | 518.7 | -930.7 | -897.3 | 62.89 | 78.08 |
| Free Cash Flow 1 | -13,595 | 10,885 | 48,017 | -32,411 | 39,367 | 94,677 |
| FCF margin | -0.89% | 0.7% | 3.66% | -2.32% | 2.48% | 5.79% |
| FCF Conversion (EBITDA) | - | 8.62% | 59.34% | - | 44.37% | 75.55% |
| FCF Conversion (Net income) | - | 47.25% | - | - | 1,409.65% | 2,730.56% |
| Dividend per Share 2 | 34.49 | 34.49 | 34.49 | 25.00 | 50.00 | 50.00 |
| Announcement Date | 19-03-12 | 20-03-10 | 21-03-23 | 22-03-25 | 23-03-21 | 24-03-20 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 578,451 | 567,911 | 546,083 | 607,494 | 558,038 | 464,479 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.908 x | 4.495 x | 6.749 x | 8.324 x | 6.29 x | 3.706 x |
| Free Cash Flow 1 | -13,595 | 10,885 | 48,017 | -32,411 | 39,367 | 94,677 |
| ROE (net income / shareholders' equity) | -13.6% | 9.79% | -16.9% | -18% | 6.59% | 12.7% |
| ROA (Net income/ Total Assets) | 2.24% | 3.39% | 1% | 0.75% | 1.94% | 4.11% |
| Assets 1 | -1,500,626 | 679,793 | -4,128,466 | -5,647,592 | 144,153 | 84,309 |
| Book Value Per Share 2 | 4,899 | 5,882 | 4,970 | 3,250 | 3,752 | 3,617 |
| Cash Flow per Share 2 | 2,773 | 2,280 | 2,981 | 1,951 | 2,376 | 1,891 |
| Capex 1 | 52,362 | 63,141 | 37,099 | 38,442 | 45,347 | 33,079 |
| Capex / Sales | 3.43% | 4.07% | 2.82% | 2.75% | 2.86% | 2.02% |
| Announcement Date | 19-03-12 | 20-03-10 | 21-03-23 | 22-03-25 | 23-03-21 | 24-03-20 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -11.18% | 58.67M | |
| +24.12% | 47.61B | |
| -7.67% | 22.54B | |
| +27.61% | 20.49B | |
| +36.72% | 17.99B | |
| -5.27% | 14.81B | |
| -17.12% | 13.66B | |
| -19.27% | 13.44B | |
| +31.30% | 11.71B | |
| +38.27% | 11.27B |
- Stock Market
- Equities
- A013520 Stock
- Financials Hwaseung Corporation Co.,Ltd.