SINDOH CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36,800 KRW | -1.08% |
|
+1.66% | +12.54% |
| 03-13 | Sindoh Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Sindoh Co.,Ltd.(KOSE:A029530) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 451,298 | 362,809 | 260,554 | 315,991 | 280,617 | 281,965 |
| Enterprise Value (EV) 1 | -177,255 | -299,627 | -357,396 | -442,845 | -331,684 | -494,606 |
| P/E ratio | 12.9 x | 25.1 x | -19.4 x | 3.36 x | 6.46 x | 5.13 x |
| Yield | 3.49% | 2.71% | - | 4.54% | 4.64% | 4.59% |
| Capitalization / Revenue | 0.81 x | 0.85 x | 0.78 x | 0.98 x | 0.74 x | 0.71 x |
| EV / Revenue | -0.32 x | -0.7 x | -1.06 x | -1.38 x | -0.88 x | -1.25 x |
| EV / EBITDA | -3.71 x | -10.6 x | -453 x | -24.9 x | -27 x | -12.5 x |
| EV / FCF | -5.25 x | -6.11 x | 19.5 x | -14 x | 29.7 x | -12.7 x |
| FCF Yield | -19% | -16.4% | 5.13% | -7.15% | 3.37% | -7.85% |
| Price to Book | 0.52 x | 0.42 x | 0.31 x | 0.33 x | 0.29 x | 0.28 x |
| Nbr of stocks (in thousands) | 9,832 | 9,832 | 9,832 | 9,561 | 8,674 | 8,623 |
| Reference price 2 | 45,900 | 36,900 | 26,500 | 33,050 | 32,350 | 32,700 |
| Announcement Date | 19-03-18 | 20-03-17 | 21-03-10 | 22-03-08 | 23-03-13 | 24-03-13 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 557,946 | 427,065 | 335,846 | 321,884 | 378,187 | 395,823 |
| EBITDA 1 | 47,734 | 28,364 | 788.6 | 17,816 | 12,286 | 39,471 |
| EBIT 1 | 24,889 | 6,275 | -14,618 | 4,323 | -2,210 | 25,334 |
| Operating Margin | 4.46% | 1.47% | -4.35% | 1.34% | -0.58% | 6.4% |
| Earnings before Tax (EBT) 1 | 43,590 | 20,635 | -17,106 | 128,642 | 60,597 | 71,472 |
| Net income 1 | 35,034 | 14,487 | -13,416 | 95,437 | 45,017 | 54,984 |
| Net margin | 6.28% | 3.39% | -3.99% | 29.65% | 11.9% | 13.89% |
| EPS 2 | 3,563 | 1,473 | -1,365 | 9,845 | 5,007 | 6,371 |
| Free Cash Flow 1 | 33,732 | 49,001 | -18,340 | 31,661 | -11,178 | 38,824 |
| FCF margin | 6.05% | 11.47% | -5.46% | 9.84% | -2.96% | 9.81% |
| FCF Conversion (EBITDA) | 70.67% | 172.76% | - | 177.72% | - | 98.36% |
| FCF Conversion (Net income) | 96.28% | 338.24% | - | 33.17% | - | 70.61% |
| Dividend per Share 2 | 1,600 | 1,000 | - | 1,500 | 1,500 | 1,500 |
| Announcement Date | 19-03-18 | 20-03-17 | 21-03-10 | 22-03-08 | 23-03-13 | 24-03-13 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 628,553 | 662,436 | 617,950 | 758,836 | 612,300 | 776,571 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 33,732 | 49,001 | -18,340 | 31,661 | -11,178 | 38,824 |
| ROE (net income / shareholders' equity) | 4.06% | 1.66% | -1.56% | 10.6% | 4.73% | 5.65% |
| ROA (Net income/ Total Assets) | 1.65% | 0.41% | -0.98% | 0.28% | -0.13% | 1.5% |
| Assets 1 | 2,129,216 | 3,505,205 | 1,368,432 | 34,243,809 | -33,594,454 | 3,676,399 |
| Book Value Per Share 2 | 88,643 | 88,549 | 86,464 | 99,889 | 109,950 | 114,955 |
| Cash Flow per Share 2 | 15,805 | 11,627 | 16,220 | 21,369 | 14,390 | 11,171 |
| Capex 1 | 5,571 | 2,239 | 2,718 | 5,238 | 1,309 | 14,763 |
| Capex / Sales | 1% | 0.52% | 0.81% | 1.63% | 0.35% | 3.73% |
| Announcement Date | 19-03-18 | 20-03-17 | 21-03-10 | 22-03-08 | 23-03-13 | 24-03-13 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +12.54% | 234M | |
| +10.13% | 628M | |
| +18.46% | 369M | |
| +9.09% | 64.83M | |
| -4.75% | 62.65M |
- Stock Market
- Equities
- A029530 Stock
- Financials sindoh Co.,Ltd.