SEOHEE CONSTRUCTION CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,375 KRW | +1.03% |
|
-0.36% | +0.44% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 199,328 | 222,145 | 330,949 | 365,587 | 248,863 | 275,772 |
| Enterprise Value (EV) 1 | 115,208 | 100,582 | 184,483 | 195,460 | 33,016 | -9,315 |
| P/E ratio | 6.5 x | 3.83 x | 2.58 x | 2.47 x | 2.49 x | 2 x |
| Yield | 1.26% | 2.68% | 2.61% | 3.01% | 3.98% | 3.29% |
| Capitalization / Revenue | 0.18 x | 0.18 x | 0.26 x | 0.27 x | 0.17 x | 0.19 x |
| EV / Revenue | 0.1 x | 0.08 x | 0.14 x | 0.15 x | 0.02 x | -0.01 x |
| EV / EBITDA | 1.28 x | 0.75 x | 0.97 x | 0.79 x | 0.15 x | -0.05 x |
| EV / FCF | 1.12 x | 2.17 x | 1.57 x | 3.28 x | 0.62 x | -0.13 x |
| FCF Yield | 89.3% | 46.1% | 63.8% | 30.5% | 162% | -766% |
| Price to Book | 0.72 x | 0.6 x | 0.64 x | 0.55 x | 0.33 x | 0.32 x |
| Nbr of stocks (in thousands) | 167,503 | 198,344 | 216,307 | 220,233 | 220,233 | 201,440 |
| Reference price 2 | 1,190 | 1,120 | 1,530 | 1,660 | 1,130 | 1,369 |
| Announcement Date | 3/21/19 | 3/20/20 | 3/12/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,138,811 | 1,242,974 | 1,278,313 | 1,329,961 | 1,437,669 | 1,441,908 |
| EBITDA 1 | 90,155 | 133,499 | 190,141 | 248,483 | 222,030 | 196,283 |
| EBIT 1 | 79,317 | 113,824 | 163,566 | 209,997 | 180,730 | 165,868 |
| Operating Margin | 6.96% | 9.16% | 12.8% | 15.79% | 12.57% | 11.5% |
| Earnings before Tax (EBT) 1 | 59,475 | 93,722 | 177,488 | 204,906 | 140,997 | 160,177 |
| Net income 1 | 35,333 | 61,321 | 124,792 | 145,031 | 98,082 | 141,386 |
| Net margin | 3.1% | 4.93% | 9.76% | 10.9% | 6.82% | 9.81% |
| EPS 2 | 183.0 | 292.3 | 594.0 | 671.0 | 454.0 | 683.0 |
| Free Cash Flow 1 | 102,896 | 46,346 | 117,678 | 59,656 | 53,431 | 71,307 |
| FCF margin | 9.04% | 3.73% | 9.21% | 4.49% | 3.72% | 4.95% |
| FCF Conversion (EBITDA) | 114.13% | 34.72% | 61.89% | 24.01% | 24.06% | 36.33% |
| FCF Conversion (Net income) | 291.22% | 75.58% | 94.3% | 41.13% | 54.48% | 50.43% |
| Dividend per Share 2 | 15.00 | 30.00 | 40.00 | 50.00 | 45.00 | 45.00 |
| Announcement Date | 3/21/19 | 3/20/20 | 3/12/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 84,120 | 121,563 | 146,467 | 170,126 | 215,848 | 285,086 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 102,896 | 46,346 | 117,678 | 59,656 | 53,431 | 71,307 |
| ROE (net income / shareholders' equity) | 13% | 17.9% | 27.3% | 22.8% | 14.1% | 15.8% |
| ROA (Net income/ Total Assets) | 5.98% | 7.78% | 9.16% | 9.46% | 7.2% | 6.57% |
| Assets 1 | 591,267 | 787,952 | 1,362,057 | 1,533,814 | 1,361,837 | 2,151,409 |
| Book Value Per Share 2 | 1,659 | 1,867 | 2,404 | 3,022 | 3,426 | 4,313 |
| Cash Flow per Share 2 | 1,019 | 825.0 | 785.0 | 823.0 | 1,239 | 1,126 |
| Capex 1 | 1,693 | 706 | 51,118 | 172,327 | 29,505 | 3,324 |
| Capex / Sales | 0.15% | 0.06% | 4% | 12.96% | 2.05% | 0.23% |
| Announcement Date | 3/21/19 | 3/20/20 | 3/12/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +0.44% | 197M | |
| +0.66% | 70.81B | |
| +3.98% | 60.4B | |
| +27.87% | 40.39B | |
| +17.05% | 32.36B | |
| +9.81% | 28.8B | |
| +15.85% | 20.92B | |
| +10.37% | 18.74B | |
| +80.41% | 18.27B | |
| +35.06% | 17.07B |
- Stock Market
- Equities
- A035890 Stock
- Financials Seohee Construction Co., Ltd.
