ILJIN ELECTRIC CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24,550 KRW | -4.29% |
|
-0.41% | +130.73% |
| 2023 | South Korean Shares Close Slightly Lower as Investors Await Bank of Korea Rate Decision | MT |
| 2023 | Iljin Electric Secures $332 Million Contract with Specialized Energy Firm in the US | MT |
Valuation
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 189,439 | 394,449 | 1,170,477 | - | - |
| Enterprise Value (EV) 2 | 189.4 | 394.4 | 1,275 | 1,170 | 1,170 |
| P/E ratio | 12.7 x | - | 25.3 x | 13.9 x | 11.7 x |
| Yield | - | - | 0.84% | 0.84% | 0.84% |
| Capitalization / Revenue | - | 0.32 x | 0.85 x | 0.76 x | 0.68 x |
| EV / Revenue | - | 0.32 x | 0.93 x | 0.76 x | 0.68 x |
| EV / EBITDA | - | - | 15.2 x | 8.87 x | 7.65 x |
| EV / FCF | - | - | -45.6 x | 13.8 x | 10.4 x |
| FCF Yield | - | - | -2.2% | 7.26% | 9.65% |
| Price to Book | - | - | 2.86 x | 2.42 x | 2.04 x |
| Nbr of stocks (in thousands) | 37,072 | 37,072 | 47,677 | - | - |
| Reference price 3 | 5,110 | 10,640 | 24,550 | 24,550 | 24,550 |
| Announcement Date | 3/17/22 | 3/13/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 1,247 | 1,372 | 1,541 | 1,732 |
| EBITDA 1 | - | - | 84 | 132 | 153 |
| EBIT 1 | - | 60.76 | 73 | 122 | 144 |
| Operating Margin | - | 4.87% | 5.32% | 7.92% | 8.31% |
| Earnings before Tax (EBT) 1 | - | - | 61 | 108 | 128 |
| Net income 1 | 14.95 | - | 46 | 84 | 100 |
| Net margin | - | - | 3.35% | 5.45% | 5.77% |
| EPS 2 | 403.0 | - | 970.0 | 1,764 | 2,097 |
| Free Cash Flow 3 | - | - | -28,000 | 85,000 | 113,000 |
| FCF margin | - | - | -2,040.82% | 5,515.9% | 6,524.25% |
| FCF Conversion (EBITDA) | - | - | - | 64,393.94% | 73,856.21% |
| FCF Conversion (Net income) | - | - | - | 101,190.48% | 113,000% |
| Dividend per Share 2 | - | - | 206.0 | 206.0 | 206.0 |
| Announcement Date | 3/17/22 | 3/13/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 306.7 | 262.1 | 341.3 | 301 | 328 | 402 | 399 | 340 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 3.715 | 8.532 | 18.26 | 15 | 20 | 20 | 29 | 27 |
| Operating Margin | - | 1.21% | 3.26% | 5.35% | 4.98% | 6.1% | 4.98% | 7.27% | 7.94% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
| Net income 1 | 11.28 | - | - | 12.62 | 9 | 12 | 12 | 20 | 19 |
| Net margin | - | - | - | 3.7% | 2.99% | 3.66% | 2.99% | 5.01% | 5.59% |
| EPS | 304.0 | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/16/22 | 8/16/22 | 11/14/22 | 5/14/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 105 | - | - |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.25 x | - | - |
| Free Cash Flow 2 | - | - | -28,000 | 85,000 | 113,000 |
| ROE (net income / shareholders' equity) | - | - | 11.9% | 17.9% | 18.9% |
| ROA (Net income/ Total Assets) | - | - | 4.7% | 7.8% | 8.3% |
| Assets 1 | - | - | 978.7 | 1,077 | 1,205 |
| Book Value Per Share 3 | - | - | 8,584 | 10,143 | 12,034 |
| Cash Flow per Share 3 | - | - | 1,200 | 1,971 | 2,283 |
| Capex 1 | - | - | 63.5 | 13 | - |
| Capex / Sales | - | - | 4.63% | 0.84% | - |
| Announcement Date | 3/17/22 | 3/13/24 | - | - | - |
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
1
Last Close Price
24,550
KRW
Average target price
30,000
KRW
Spread / Average Target
+22.20%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +130.73% | 865M | |
| +38.17% | 5.19B | |
| +11.11% | 4.52B | |
| -6.60% | 4.52B | |
| +29.94% | 4.51B | |
| +31.35% | 4.43B | |
| +13.61% | 4.2B | |
| +79.18% | 3.39B | |
| +82.14% | 2.52B | |
| +12.89% | 2.4B |
- Stock Market
- Equities
- A103590 Stock
- Financials Iljin Electric Co.,Ltd