SUNG KWANG BEND CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11,500 KRW | -1.63% |
|
+3.70% | -5.43% |
| 2023 | Sung Kwang Bend Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
| 2016 | Sung Kwang Bend Co.,Ltd.'s Equity Buyback announced on November 7, 2014 has expired. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 289,060 | 204,437 | 222,870 | 370,053 | 339,611 | 316,989 | - |
| Enterprise Value (EV) 2 | 242.6 | 179.1 | 195.6 | 370.1 | 339.6 | 176.2 | 122.3 |
| P/E ratio | 46.8 x | -146 x | -181 x | 9.43 x | 8.67 x | 6.75 x | 5.83 x |
| Yield | 0.97% | 1.37% | 1.25% | - | - | 0.88% | 0.88% |
| Capitalization / Revenue | 1.43 x | 1.13 x | 1.63 x | 1.52 x | 1.33 x | 1.11 x | 1.04 x |
| EV / Revenue | 1.2 x | 0.99 x | 1.43 x | 1.52 x | 1.33 x | 0.62 x | 0.4 x |
| EV / EBITDA | 22.8 x | 37.2 x | -46.9 x | 12.1 x | 6.94 x | 3.2 x | 1.89 x |
| EV / FCF | 18.6 x | -13.4 x | 43.2 x | - | - | 4.17 x | 2.66 x |
| FCF Yield | 5.36% | -7.44% | 2.31% | - | - | 24% | 37.6% |
| Price to Book | 0.66 x | 0.47 x | 0.51 x | - | - | 0.59 x | 0.54 x |
| Nbr of stocks (in thousands) | 27,929 | 27,929 | 27,929 | 27,929 | 27,929 | 27,929 | - |
| Reference price 3 | 10,350 | 7,320 | 7,980 | 13,250 | 12,160 | 11,350 | 11,350 |
| Announcement Date | 20-02-26 | 21-03-12 | 22-03-11 | 23-03-09 | 24-03-11 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 202.4 | 180.8 | 136.9 | 244 | 254.7 | 285.3 | 305 |
| EBITDA 1 | 10.64 | 4.821 | -4.172 | 30.66 | 48.91 | 55.14 | 64.59 |
| EBIT 1 | 6.194 | 1.115 | -8.051 | 26.76 | 44.83 | 52.73 | 60.76 |
| Operating Margin | 3.06% | 0.62% | -5.88% | 10.97% | 17.6% | 18.48% | 19.92% |
| Earnings before Tax (EBT) 1 | 8.962 | -0.929 | -3.958 | 51 | 50.67 | 58.5 | 68.44 |
| Net income 1 | 5.568 | -1.39 | -1.215 | 39.24 | 39.17 | 47.77 | 52.41 |
| Net margin | 2.75% | -0.77% | -0.89% | 16.08% | 15.38% | 16.75% | 17.18% |
| EPS 2 | 221.0 | -50.00 | -44.00 | 1,405 | 1,402 | 1,682 | 1,948 |
| Free Cash Flow 3 | 13,013 | -13,329 | 4,524 | - | - | 42,232 | 45,943 |
| FCF margin | 6,430.69% | -7,374.24% | 3,303.83% | - | - | 14,803.14% | 15,062.4% |
| FCF Conversion (EBITDA) | 122,303.63% | - | - | - | - | 76,595.21% | 71,130.72% |
| FCF Conversion (Net income) | 233,736.85% | - | - | - | - | 88,401.11% | 87,654.7% |
| Dividend per Share 2 | 100.0 | 100.0 | 100.0 | - | - | 100.0 | 100.0 |
| Announcement Date | 20-02-26 | 21-03-12 | 22-03-11 | 23-03-09 | 24-03-11 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 31.78 | 32.68 | 45.38 | 67.13 | 65.26 | 66.26 | 68.36 | 65.2 | 57.77 | 63.37 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -3.119 | -3.596 | 3.054 | 8.718 | 7.8 | 7.188 | 14.8 | 13.52 | 9.382 | 7.133 |
| Operating Margin | -9.82% | -11% | 6.73% | 12.99% | 11.95% | 10.85% | 21.65% | 20.74% | 16.24% | 11.26% |
| Earnings before Tax (EBT) | -1.027 | -3.25 | - | - | 14.25 | -0.894 | 16.53 | 14.68 | 12.34 | - |
| Net income 1 | -0.989 | -0.056 | - | - | 10.88 | -1.191 | 12.87 | 11.42 | 9.472 | 5.406 |
| Net margin | -3.11% | -0.17% | - | - | 16.67% | -1.8% | 18.82% | 17.52% | 16.4% | 8.53% |
| EPS | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-11-11 | 22-03-11 | 22-05-09 | 22-08-09 | 22-11-10 | 23-03-09 | 23-05-08 | 23-08-11 | 23-11-09 | 24-03-11 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 46.5 | 25.3 | 27.3 | - | - | 141 | 195 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 13,013 | -13,329 | 4,524 | - | - | 42,233 | 45,943 |
| ROE (net income / shareholders' equity) | 1.27% | -0.32% | -0.28% | 8.66% | 8.02% | 8.5% | 9.01% |
| ROA (Net income/ Total Assets) | 1.11% | -0.28% | - | - | - | 7.65% | 7.55% |
| Assets 1 | 500.5 | 497.8 | - | - | - | 624.5 | 694.5 |
| Book Value Per Share 3 | 15,728 | 15,653 | 15,557 | - | - | 19,196 | 21,186 |
| Cash Flow per Share 3 | 571.0 | 20.00 | 282.0 | - | - | 1,830 | 2,127 |
| Capex 1 | 2.93 | 13.9 | 3.27 | - | - | 3 | 1.88 |
| Capex / Sales | 1.45% | 7.68% | 2.39% | - | - | 1.05% | 0.61% |
| Announcement Date | 20-02-26 | 21-03-12 | 22-03-11 | 23-03-09 | 24-03-11 | - | - |
1KRW in Billions2KRW in Million3KRW
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
BUY
Number of Analysts
7
Last Close Price
11,350
KRW
Average target price
18,043
KRW
Spread / Average Target
+58.97%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.43% | 231M | |
| -5.38% | 17.94B | |
| +8.49% | 6.64B | |
| +21.35% | 3.81B | |
| +21.43% | 2.84B | |
| +13.09% | 2.56B | |
| +1.78% | 2.23B | |
| +28.32% | 1.99B | |
| -10.29% | 1.43B | |
| -9.25% | 849M |
- Stock Market
- Equities
- A014620 Stock
- Financials Sung Kwang Bend Co.,Ltd.
