SECUVE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 858 KRW | -0.92% |
|
-3.92% | -16.62% |
| 01-30 | Tranche Update on Secuve Co., Ltd.'s Equity Buyback Plan announced on July 26, 2023. | CI |
| 01-30 | Tranche Update on Secuve Co., Ltd.'s Equity Buyback Plan announced on July 26, 2023. | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 56,894 | 47,639 | 54,057 | 63,409 | 57,012 | 41,831 |
| Enterprise Value (EV) 1 | 36,659 | 26,722 | 28,780 | 34,342 | 24,188 | 3,763 |
| P/E ratio | 17.4 x | 17.3 x | 10.5 x | 25.1 x | 11.7 x | 8.67 x |
| Yield | 0.57% | 0.74% | 0.65% | 0.92% | 1.71% | 2.45% |
| Capitalization / Revenue | 3.73 x | 3.41 x | 2.97 x | 4.31 x | 4.32 x | 3.05 x |
| EV / Revenue | 2.4 x | 1.92 x | 1.58 x | 2.33 x | 1.83 x | 0.27 x |
| EV / EBITDA | 11.1 x | 9.31 x | 5.04 x | 7.02 x | 4.18 x | 0.67 x |
| EV / FCF | 13.5 x | -118 x | 9.48 x | 9.52 x | 15.3 x | 0.81 x |
| FCF Yield | 7.41% | -0.85% | 10.5% | 10.5% | 6.52% | 123% |
| Price to Book | 2.22 x | 1.69 x | 1.72 x | 1.89 x | 1.5 x | 1 x |
| Nbr of stocks (in thousands) | 40,619 | 41,030 | 41,026 | 41,021 | 41,016 | 41,011 |
| Reference price 2 | 1,401 | 1,161 | 1,318 | 1,546 | 1,390 | 1,020 |
| Announcement Date | 3/16/18 | 3/19/19 | 3/16/20 | 3/23/21 | 3/21/22 | 3/21/23 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 15,259 | 13,950 | 18,217 | 14,714 | 13,198 | 13,703 |
| EBITDA 1 | 3,296 | 2,870 | 5,714 | 4,894 | 5,782 | 5,638 |
| EBIT 1 | 2,786 | 2,287 | 5,050 | 4,211 | 5,482 | 5,304 |
| Operating Margin | 18.26% | 16.39% | 27.72% | 28.62% | 41.53% | 38.71% |
| Earnings before Tax (EBT) 1 | 3,365 | 2,683 | 5,167 | 1,523 | 5,749 | 5,718 |
| Net income 1 | 3,110 | 2,597 | 5,146 | 2,531 | 4,860 | 4,826 |
| Net margin | 20.38% | 18.62% | 28.25% | 17.2% | 36.82% | 35.22% |
| EPS 2 | 80.67 | 67.13 | 125.4 | 61.69 | 118.5 | 117.7 |
| Free Cash Flow 1 | 2,717 | -227.3 | 3,036 | 3,606 | 1,576 | 4,641 |
| FCF margin | 17.8% | -1.63% | 16.66% | 24.51% | 11.94% | 33.87% |
| FCF Conversion (EBITDA) | 82.43% | - | 53.12% | 73.68% | 27.27% | 82.32% |
| FCF Conversion (Net income) | 87.37% | - | 58.99% | 142.48% | 32.44% | 96.16% |
| Dividend per Share 2 | 8.050 | 8.537 | 8.537 | 14.27 | 23.78 | 25.00 |
| Announcement Date | 3/16/18 | 3/19/19 | 3/16/20 | 3/23/21 | 3/21/22 | 3/21/23 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 20,236 | 20,917 | 25,277 | 29,067 | 32,823 | 38,068 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 2,717 | -227 | 3,036 | 3,606 | 1,576 | 4,641 |
| ROE (net income / shareholders' equity) | 13.5% | 10.2% | 17.8% | 7.79% | 13.6% | 12.2% |
| ROA (Net income/ Total Assets) | 5.56% | 4.34% | 9.01% | 7.02% | 8.66% | 7.51% |
| Assets 1 | 55,977 | 59,834 | 57,139 | 36,051 | 56,116 | 64,221 |
| Book Value Per Share 2 | 630.0 | 687.0 | 765.0 | 818.0 | 924.0 | 1,018 |
| Cash Flow per Share 2 | 342.0 | 358.0 | 448.0 | 214.0 | 306.0 | 320.0 |
| Capex 1 | 86.1 | 166 | 1,076 | 318 | 263 | 1,330 |
| Capex / Sales | 0.56% | 1.19% | 5.9% | 2.16% | 1.99% | 9.71% |
| Announcement Date | 3/16/18 | 3/19/19 | 3/16/20 | 3/23/21 | 3/21/22 | 3/21/23 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -16.62% | 24.68M | |
| -13.78% | 190B | |
| +5.90% | 172B | |
| +7.06% | 161B | |
| +1.16% | 96.46B | |
| +53.59% | 95.43B | |
| +14.47% | 84.2B | |
| +5.07% | 78.93B | |
| -28.26% | 47.81B | |
| +1.00% | 47.66B |
- Stock Market
- Equities
- A131090 Stock
- Financials Secuve Co., Ltd.
