SEOUL AUCTION CO. LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8,870 KRW | 0.00% |
|
-1.66% | -29.21% |
| 2023 | Seoul Auction Co. Ltd. announced that it has received KRW 12.5 billion in funding | CI |
| 2023 | Seoul Auction Co. Ltd. announced that it expects to receive KRW 12.5 billion in funding | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 138,866 | 90,579 | 117,405 | 539,685 | 297,173 | 210,968 |
| Enterprise Value (EV) 1 | 184,883 | 146,729 | 178,349 | 584,932 | 348,746 | 266,679 |
| P/E ratio | 19 x | -13.6 x | -43.2 x | 33.7 x | 65.4 x | -26.5 x |
| Yield | 1.14% | - | - | 0.58% | 0.57% | - |
| Capitalization / Revenue | 2.24 x | 2.01 x | 4.07 x | 6.83 x | 5.39 x | 4.69 x |
| EV / Revenue | 2.98 x | 3.25 x | 6.18 x | 7.4 x | 6.33 x | 5.93 x |
| EV / EBITDA | 19.4 x | -82 x | 106 x | 27.9 x | 36.5 x | -168 x |
| EV / FCF | -10.7 x | 429 x | -22.6 x | 76.1 x | -10.5 x | -41.5 x |
| FCF Yield | -9.37% | 0.23% | -4.42% | 1.31% | -9.55% | -2.41% |
| Price to Book | 1.83 x | 1.32 x | 1.8 x | 6.27 x | 2.39 x | 1.81 x |
| Nbr of stocks (in thousands) | 15,780 | 15,780 | 15,780 | 15,780 | 16,837 | 16,837 |
| Reference price 2 | 8,800 | 5,740 | 7,440 | 34,200 | 17,650 | 12,530 |
| Announcement Date | 19-03-15 | 20-03-13 | 21-03-16 | 22-03-21 | 23-03-21 | 24-03-14 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 62,045 | 45,093 | 28,851 | 79,020 | 55,137 | 44,966 |
| EBITDA 1 | 9,546 | -1,788 | 1,677 | 20,970 | 9,565 | -1,589 |
| EBIT 1 | 8,625 | -5,045 | -472.5 | 19,666 | 7,715 | -3,548 |
| Operating Margin | 13.9% | -11.19% | -1.64% | 24.89% | 13.99% | -7.89% |
| Earnings before Tax (EBT) 1 | 8,690 | -7,759 | -2,739 | 17,997 | 6,520 | -6,901 |
| Net income 1 | 7,313 | -6,677 | -2,716 | 16,044 | 4,542 | -7,969 |
| Net margin | 11.79% | -14.81% | -9.41% | 20.3% | 8.24% | -17.72% |
| EPS 2 | 463.4 | -423.1 | -172.1 | 1,014 | 270.0 | -473.3 |
| Free Cash Flow 1 | -17,318 | 342 | -7,889 | 7,688 | -33,315 | -6,423 |
| FCF margin | -27.91% | 0.76% | -27.34% | 9.73% | -60.42% | -14.28% |
| FCF Conversion (EBITDA) | - | - | - | 36.66% | - | - |
| FCF Conversion (Net income) | - | - | - | 47.92% | - | - |
| Dividend per Share 2 | 100.0 | - | - | 200.0 | 100.0 | - |
| Announcement Date | 19-03-15 | 20-03-13 | 21-03-16 | 22-03-21 | 23-03-21 | 24-03-14 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Net sales 1 | 23.75 | 12.92 | 21.63 | 13.15 | 10.87 | 9.852 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 6.381 | 2.999 | 6.593 | 2.477 | 0.2316 | -1.454 |
| Operating Margin | 26.87% | 23.2% | 30.47% | 18.84% | 2.13% | -14.76% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income 1 | 4.61 | 2.167 | 5.163 | 0.79 | 0.1936 | -2.238 |
| Net margin | 19.41% | 16.76% | 23.86% | 6.01% | 1.78% | -22.72% |
| EPS | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 21-11-15 | 22-02-15 | 22-05-10 | 22-08-16 | 22-11-14 | 23-11-14 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 46,017 | 56,150 | 60,944 | 45,247 | 51,572 | 55,711 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.82 x | -31.4 x | 36.34 x | 2.158 x | 5.392 x | -35.06 x |
| Free Cash Flow 1 | -17,318 | 342 | -7,889 | 7,688 | -33,315 | -6,423 |
| ROE (net income / shareholders' equity) | 9.42% | -11.9% | -4.06% | 21.1% | 4.3% | -6.62% |
| ROA (Net income/ Total Assets) | 3% | -1.67% | -0.18% | 7.65% | 2.62% | -1.14% |
| Assets 1 | 243,954 | 400,359 | 1,475,346 | 209,810 | 173,257 | 701,931 |
| Book Value Per Share 2 | 4,807 | 4,344 | 4,134 | 5,456 | 7,375 | 6,935 |
| Cash Flow per Share 2 | 1,101 | 836.0 | 444.0 | 717.0 | 398.0 | 602.0 |
| Capex 1 | 13,181 | 5,511 | 434 | 960 | 5,274 | 18,250 |
| Capex / Sales | 21.24% | 12.22% | 1.5% | 1.21% | 9.57% | 40.59% |
| Announcement Date | 19-03-15 | 20-03-13 | 21-03-16 | 22-03-21 | 23-03-21 | 24-03-14 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -29.21% | 109M | |
| +4.54% | 193B | |
| -3.36% | 193B | |
| +48.84% | 96.69B | |
| +9.80% | 85.37B | |
| -24.36% | 74.78B | |
| +12.30% | 52.3B | |
| +20.13% | 26.39B | |
| +26.13% | 11.21B | |
| -6.28% | 8.89B |
- Stock Market
- Equities
- A063170 Stock
- Financials Seoul Auction Co. Ltd.
