SNT DYNAMICS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21,650 KRW | +1.64% |
|
+11.14% | +50.35% |
| 05-09 | Snt Dynamics Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 02-21 | Snt Dynamics Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 194,723 | 209,159 | 322,471 | 484,827 | - | - |
| Enterprise Value (EV) 1 | 194,723 | 208,939 | 322,471 | 484,827 | 484,827 | 484,827 |
| P/E ratio | 3.36 x | 9.09 x | 6.51 x | 13.8 x | 13.3 x | 12.2 x |
| Yield | - | 5.35% | 3.47% | 3.23% | 3.23% | 3.23% |
| Capitalization / Revenue | - | 0.51 x | 0.66 x | 0.89 x | 0.81 x | 0.74 x |
| EV / Revenue | - | 0.51 x | 0.66 x | 0.89 x | 0.81 x | 0.74 x |
| EV / EBITDA | - | 6.42 x | 6.62 x | 8.88 x | 8.18 x | 7.51 x |
| EV / FCF | - | 23.9 x | 3.41 x | 7.93 x | 7.61 x | 7.1 x |
| FCF Yield | - | 4.18% | 29.4% | 12.6% | 13.1% | 14.1% |
| Price to Book | - | 0.32 x | 0.46 x | 0.88 x | 0.84 x | 0.8 x |
| Nbr of stocks (in thousands) | 21,732 | 22,394 | 22,394 | 22,394 | - | - |
| Reference price 2 | 8,960 | 9,340 | 14,400 | 21,650 | 21,650 | 21,650 |
| Announcement Date | 22-02-18 | 23-01-27 | 24-01-31 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 408 | 486 | 545.7 | 596.5 | 653.7 |
| EBITDA 1 | - | 32.56 | 48.73 | 54.6 | 59.3 | 64.6 |
| EBIT 1 | - | 25.76 | 41.6 | 50.7 | 52.4 | 57.7 |
| Operating Margin | - | 6.31% | 8.56% | 9.29% | 8.78% | 8.83% |
| Earnings before Tax (EBT) 1 | - | 29.33 | 58.18 | 63.05 | 63.4 | 69.3 |
| Net income 1 | 59 | 23.01 | 49.53 | 52.35 | 54.2 | 59.2 |
| Net margin | - | 5.64% | 10.19% | 9.59% | 9.09% | 9.06% |
| EPS 2 | 2,666 | 1,027 | 2,212 | 1,574 | 1,631 | 1,780 |
| Free Cash Flow 3 | - | 8,750 | 94,649 | 61,100 | 63,700 | 68,300 |
| FCF margin | - | 2,144.57% | 19,476.86% | 11,196.63% | 10,678.96% | 10,448.22% |
| FCF Conversion (EBITDA) | - | 26,878.6% | 194,232.87% | 111,904.76% | 107,419.9% | 105,727.55% |
| FCF Conversion (Net income) | - | 38,034.37% | 191,094.31% | 116,714.42% | 117,527.68% | 115,371.62% |
| Dividend per Share 2 | - | 500.0 | 500.0 | 700.0 | 700.0 | 700.0 |
| Announcement Date | 22-02-18 | 23-01-27 | 24-01-31 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|
| Net sales | - | 101.9 | 134.4 | - |
| EBITDA | - | - | - | - |
| EBIT 1 | - | 9.621 | 15.36 | 7.553 |
| Operating Margin | - | 9.44% | 11.43% | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | 10.86 | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 23-04-27 | 23-07-27 | 23-10-26 | 24-01-31 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 220 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 8,750 | 94,649 | 61,100 | 63,700 | 68,300 |
| ROE (net income / shareholders' equity) | - | 3.51% | 7.29% | 6.9% | 7.2% | 7.4% |
| ROA (Net income/ Total Assets) | - | 2.54% | 4.98% | - | - | - |
| Assets 2 | - | 905.4 | 993.9 | - | - | - |
| Book Value Per Share 3 | - | 29,430 | 31,290 | 24,631 | 25,791 | 27,099 |
| Cash Flow per Share 3 | - | 858.0 | 4,864 | 1,704 | 1,839 | 1,988 |
| Capex | - | 10.5 | - | - | - | - |
| Capex / Sales | - | 2.56% | - | - | - | - |
| Announcement Date | 22-02-18 | 23-01-27 | 24-01-31 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
21,650
KRW
Average target price
25,000
KRW
Spread / Average Target
+15.47%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +50.35% | 348M | |
| +17.47% | 45.24B | |
| -24.72% | 18.38B | |
| +13.65% | 18.48B | |
| +27.15% | 16.69B | |
| +6.54% | 16.21B | |
| +90.39% | 15.71B | |
| +38.74% | 12.32B | |
| -27.24% | 11.95B | |
| +54.17% | 12.06B |
- Stock Market
- Equities
- A003570 Stock
- Financials SNT Dynamics Co.,Ltd.
