Stock A016100 LEADERS COSMETICS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Leaders Cosmetics Co., Ltd.

Equities

A016100

KR7016100000

Personal Products

End-of-day quote Korea S.E.
Other stock markets
 18:00:00 2024-05-08 EDT 		5-day change 1st Jan Change
3,715 KRW +0.95% Intraday chart for Leaders Cosmetics Co., Ltd. +5.84% +71.20%
2023 An unknown buyer agreed to acquire a 10.89% stake in Prostemics Co., Ltd. from Leaders Cosmetics Co., Ltd. for KRW 7.9 billion CI
2023 Leaders Cosmetics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 189,776 98,436 63,504 63,625 57,941 39,789
Enterprise Value (EV) 1 188,732 126,785 95,974 82,837 74,926 56,122
P/E ratio -22 x -1.76 x 2.78 x -15.8 x -68 x 167 x
Yield - - - - - -
Capitalization / Revenue 1.36 x 1.03 x 0.68 x 0.73 x 0.67 x 0.57 x
EV / Revenue 1.36 x 1.33 x 1.02 x 0.95 x 0.86 x 0.81 x
EV / EBITDA -23.2 x -6.36 x -22 x -200 x 21.6 x -24.4 x
EV / FCF -22.2 x -4.8 x -61.5 x -22.9 x 34.5 x -13.1 x
FCF Yield -4.5% -20.8% -1.63% -4.36% 2.9% -7.66%
Price to Book 2.48 x 3.37 x 0.94 x 1.14 x 1.34 x 0.9 x
Nbr of stocks (in thousands) 17,252 17,422 17,422 18,336 18,336 18,336
Reference price 2 11,000 5,650 3,645 3,470 3,160 2,170
Announcement Date 19-03-15 20-03-16 21-03-19 22-03-21 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 1 139,186 95,635 93,720 87,431 86,658 69,279
EBITDA 1 -8,146 -19,937 -4,356 -414.1 3,465 -2,301
EBIT 1 -14,161 -27,706 -11,440 -4,186 504.9 -4,311
Operating Margin -10.17% -28.97% -12.21% -4.79% 0.58% -6.22%
Earnings before Tax (EBT) 1 -13,405 -49,198 -21,691 -3,141 -1,657 -6,047
Net income 1 -8,547 -55,390 22,679 -3,963 -687.4 235.5
Net margin -6.14% -57.92% 24.2% -4.53% -0.79% 0.34%
EPS 2 -499.4 -3,208 1,313 -220.0 -46.47 13.00
Free Cash Flow 1 -8,492 -26,420 -1,561 -3,613 2,170 -4,299
FCF margin -6.1% -27.63% -1.67% -4.13% 2.5% -6.21%
FCF Conversion (EBITDA) - - - - 62.63% -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 19-03-15 20-03-16 21-03-19 22-03-21 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 - 28,349 32,470 19,211 16,985 16,333
Net Cash position 1 1,044 - - - - -
Leverage (Debt/EBITDA) - -1.422 x -7.454 x -46.39 x 4.902 x -7.1 x
Free Cash Flow 1 -8,492 -26,420 -1,561 -3,613 2,170 -4,299
ROE (net income / shareholders' equity) -13.2% -78.2% -34.1% -6.38% -1.53% 0.4%
ROA (Net income/ Total Assets) -4.96% -11.7% -5.12% -2.07% 0.34% -3.38%
Assets 1 172,373 474,990 -443,273 191,902 -202,964 -6,971
Book Value Per Share 2 4,427 1,675 3,888 3,039 2,357 2,409
Cash Flow per Share 2 1,779 1,111 1,119 667.0 381.0 289.0
Capex 1 3,204 13,785 3,507 591 1,036 1,677
Capex / Sales 2.3% 14.41% 3.74% 0.68% 1.2% 2.42%
Announcement Date 19-03-15 20-03-16 21-03-19 22-03-21 23-03-21 24-03-20
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cosmetics & Perfumes

1st Jan change Capi.
LEADERS COSMETICS CO., LTD. Stock Leaders Cosmetics Co., Ltd.
+71.20% 49.89M
L'ORÉAL Stock L'Oréal
+0.71% 261B
GALDERMA GROUP AG Stock Galderma Group AG
0.00% 18.65B
SHISEIDO COMPANY, LIMITED Stock Shiseido Company, Limited
+5.95% 11.53B
COTY INC. Stock Coty Inc.
-9.98% 9.7B
AMOREPACIFIC CORPORATION Stock Amorepacific Corporation
+16.48% 7.6B
PROYA COSMETICS CO.,LTD. Stock Proya Cosmetics Co.,Ltd.
+16.30% 6.32B
NATURA &CO HOLDING S.A. Stock Natura &Co Holding S.A.
+1.89% 4.71B
INTER PARFUMS, INC. Stock Inter Parfums, Inc.
-16.26% 3.86B
INTERPARFUMS Stock Interparfums
-5.06% 3.56B
Cosmetics & Perfumes
  1. Stock Market
  2. Equities
  3. A016100 Stock
  4. Financials Leaders Cosmetics Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW