NAMSUN ALUMINUM CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,921 KRW | +0.26% |
|
+0.21% | -18.43% |
| 2023 | Namsun Aluminum Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | Namsun Aluminum Co., Ltd. announced that it has received KRW 37.989 billion in funding | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 321,505 | 364,869 | 531,531 | 280,630 | 283,282 | 315,265 |
| Enterprise Value (EV) 1 | 353,979 | 372,186 | 545,146 | 272,271 | 240,398 | 278,955 |
| P/E ratio | 12.4 x | 24.7 x | 49.4 x | 6.61 x | 8.95 x | -1,180 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.92 x | 1.12 x | 1.98 x | 1.22 x | 1.11 x | 1.02 x |
| EV / Revenue | 1.02 x | 1.15 x | 2.03 x | 1.18 x | 0.94 x | 0.9 x |
| EV / EBITDA | 24 x | 21.8 x | 137 x | -153 x | 140 x | 26.7 x |
| EV / FCF | 34.6 x | 14.3 x | -61.9 x | 13.4 x | -31.6 x | -29.7 x |
| FCF Yield | 2.89% | 6.98% | -1.62% | 7.45% | -3.16% | -3.37% |
| Price to Book | 0.01 x | 1.99 x | 2.74 x | 1.16 x | 0.9 x | 1.01 x |
| Nbr of stocks (in thousands) | 110,487 | 110,487 | 110,487 | 110,487 | 129,387 | 129,387 |
| Reference price 2 | 2,830 | 3,230 | 4,695 | 2,485 | 2,130 | 2,355 |
| Announcement Date | 3/21/19 | 4/13/20 | 3/22/21 | 3/22/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 347,835 | 324,782 | 268,475 | 230,344 | 255,740 | 310,499 |
| EBITDA 1 | 14,724 | 17,052 | 3,971 | -1,782 | 1,722 | 10,429 |
| EBIT 1 | 9,426 | 11,579 | -1,515 | -6,912 | -2,490 | 6,446 |
| Operating Margin | 2.71% | 3.57% | -0.56% | -3% | -0.97% | 2.08% |
| Earnings before Tax (EBT) 1 | 31,314 | 18,318 | 12,925 | 50,052 | 30,447 | -4,994 |
| Net income 1 | 25,221 | 14,479 | 10,539 | 41,689 | 27,929 | -263.7 |
| Net margin | 7.25% | 4.46% | 3.93% | 18.1% | 10.92% | -0.08% |
| EPS 2 | 228.2 | 130.6 | 95.06 | 376.2 | 237.9 | -1.996 |
| Free Cash Flow 1 | 10,241 | 25,961 | -8,808 | 20,273 | -7,606 | -9,401 |
| FCF margin | 2.94% | 7.99% | -3.28% | 8.8% | -2.97% | -3.03% |
| FCF Conversion (EBITDA) | 69.55% | 152.24% | - | - | - | - |
| FCF Conversion (Net income) | 40.6% | 179.29% | - | 48.63% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/21/19 | 4/13/20 | 3/22/21 | 3/22/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 32,474 | 7,317 | 13,615 | - | - | - |
| Net Cash position 1 | - | - | - | 8,359 | 42,884 | 36,311 |
| Leverage (Debt/EBITDA) | 2.205 x | 0.4291 x | 3.428 x | - | - | - |
| Free Cash Flow 1 | 10,241 | 25,961 | -8,808 | 20,273 | -7,606 | -9,401 |
| ROE (net income / shareholders' equity) | 15.9% | 8.33% | 5.72% | 19.6% | 10.3% | -0.09% |
| ROA (Net income/ Total Assets) | 2% | 2.42% | -0.32% | -1.33% | -0.41% | 0.97% |
| Assets 1 | 1,257,944 | 598,818 | -3,287,170 | -3,138,256 | -6,788,809 | -27,297 |
| Book Value Per Share 2 | 547,987 | 1,621 | 1,716 | 2,135 | 2,370 | 2,343 |
| Cash Flow per Share 2 | 43,954 | 250.0 | 150.0 | 230.0 | 414.0 | 510.0 |
| Capex 1 | 19,907 | 3,031 | 2,572 | 2,381 | 3,078 | 10,779 |
| Capex / Sales | 5.72% | 0.93% | 0.96% | 1.03% | 1.2% | 3.47% |
| Announcement Date | 3/21/19 | 4/13/20 | 3/22/21 | 3/22/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -18.43% | 186M | |
| +84.66% | 14.31B | |
| +11.64% | 9.38B | |
| +21.93% | 7.14B | |
| +26.87% | 6.04B | |
| -4.07% | 5.04B | |
| +8.30% | 4.66B | |
| -1.86% | 2.11B | |
| +42.42% | 1.6B | |
| +41.17% | 1.6B |
- Stock Market
- Equities
- A008350 Stock
- Financials Namsun Aluminum Co., Ltd.
