Stock A007540 SEMPIO COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sempio Company

Equities

A007540

KR7007540008

Food Processing

End-of-day quote Korea S.E.
Other stock markets
 18:00:00 2024-05-16 EDT 		5-day change 1st Jan Change
52,000 KRW +1.56% Intraday chart for Sempio Company +3.17% +5.05%
03-11 Sempio Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Sempio Company Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 74,179 90,368 108,663 94,581 102,808 99,766
Enterprise Value (EV) 1 51,596 52,589 41,542 37,923 74,191 99,850
P/E ratio 5.77 x 7.49 x 6.08 x 7.96 x 10.1 x 16.6 x
Yield 0.6% 0.49% 0.41% 0.47% 0.42% 0.4%
Capitalization / Revenue 0.27 x 0.32 x 0.34 x 0.27 x 0.28 x 0.26 x
EV / Revenue 0.19 x 0.19 x 0.13 x 0.11 x 0.2 x 0.26 x
EV / EBITDA 1.52 x 1.11 x 0.68 x 0.93 x 2.55 x 3.4 x
EV / FCF 2.85 x 2.52 x 1.54 x -3.27 x -2.59 x -7.9 x
FCF Yield 35% 39.7% 64.8% -30.6% -38.6% -12.7%
Price to Book 0.49 x 0.56 x 0.61 x 0.5 x 0.52 x 0.5 x
Nbr of stocks (in thousands) 2,218 2,218 2,218 2,218 2,169 2,015
Reference price 2 33,450 40,750 49,000 42,650 47,400 49,500
Announcement Date 19-03-08 20-03-06 21-03-12 22-03-11 23-03-10 24-03-11
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 275,861 281,023 319,076 348,963 371,828 383,926
EBITDA 1 33,881 47,290 60,722 40,869 29,077 29,378
EBIT 1 19,666 29,531 41,111 21,904 10,335 8,131
Operating Margin 7.13% 10.51% 12.88% 6.28% 2.78% 2.12%
Earnings before Tax (EBT) 1 27,131 31,282 40,279 26,029 14,192 11,399
Net income 1 12,855 12,065 17,879 11,877 10,438 6,080
Net margin 4.66% 4.29% 5.6% 3.4% 2.81% 1.58%
EPS 2 5,797 5,441 8,062 5,356 4,707 2,979
Free Cash Flow 1 18,081 20,875 26,935 -11,614 -28,649 -12,646
FCF margin 6.55% 7.43% 8.44% -3.33% -7.7% -3.29%
FCF Conversion (EBITDA) 53.36% 44.14% 44.36% - - -
FCF Conversion (Net income) 140.65% 173.02% 150.65% - - -
Dividend per Share 2 200.0 200.0 200.0 200.0 200.0 200.0
Announcement Date 19-03-08 20-03-06 21-03-12 22-03-11 23-03-10 24-03-11
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 84.5
Net Cash position 1 22,583 37,779 67,121 56,659 28,617 -
Leverage (Debt/EBITDA) - - - - - 0.002878 x
Free Cash Flow 1 18,081 20,875 26,935 -11,614 -28,649 -12,646
ROE (net income / shareholders' equity) 9.44% 10.1% 12.9% 7.6% 5.06% 3.24%
ROA (Net income/ Total Assets) 3.89% 5.6% 7.14% 3.32% 1.42% 1.08%
Assets 1 330,743 215,560 250,409 357,387 734,115 562,685
Book Value Per Share 2 67,652 72,820 80,786 86,076 92,028 98,187
Cash Flow per Share 2 7,014 6,478 14,236 13,762 6,305 7,949
Capex 1 17,734 13,148 13,243 38,096 41,817 30,275
Capex / Sales 6.43% 4.68% 4.15% 10.92% 11.25% 7.89%
Announcement Date 19-03-08 20-03-06 21-03-12 22-03-11 23-03-10 24-03-11
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Food Ingredients

1st Jan change Capi.
SEMPIO COMPANY Stock Sempio Company
+5.05% 76.61M
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD. Stock Foshan Haitian Flavouring and Food Company Ltd.
+0.13% 28.85B
INTERNATIONAL FLAVORS & FRAGRANCES INC. Stock International Flavors & Fragrances Inc.
+22.47% 24.98B
KIKKOMAN CORPORATION Stock Kikkoman Corporation
+4.67% 11.04B
MEIHUA HOLDINGS GROUP CO.,LTD Stock MeiHua Holdings Group Co.,Ltd
+18.43% 4.44B
ANGEL YEAST CO., LTD Stock Angel Yeast Co., Ltd
-8.30% 3.81B
TATE & LYLE PLC Stock Tate & Lyle plc
+2.12% 3.38B
JONJEE HI-TECH INDUSTRIAL AND COMMERCIAL HOLDING CO.,LTD Stock Jonjee Hi-Tech Industrial and Commercial Holding Co.,Ltd
+0.07% 2.99B
KEWPIE CORPORATION Stock Kewpie Corporation
+25.54% 2.78B
ANHUI HUAHENG BIOTECHNOLOGY CO., LTD. Stock Anhui Huaheng Biotechnology Co., Ltd.
-9.05% 2.48B
Food Ingredients
  1. Stock Market
  2. Equities
  3. A007540 Stock
  4. Financials Sempio Company
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW