UNION COMMUNITY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,075 KRW | -4.50% |
|
-6.25% | -7.93% |
| 02-20 | Union Community Co., Ltd. announces an Equity Buyback for KRW 2,000 million worth of its shares. | CI |
| 02-20 | Union Community Co., Ltd. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 38,397 | 37,608 | 57,189 | 52,490 | 39,814 | 43,104 |
| Enterprise Value (EV) 1 | 38,530 | 36,672 | 52,187 | 47,838 | 40,122 | 37,214 |
| P/E ratio | 10.4 x | 9.3 x | 26.1 x | 22.3 x | 18.6 x | 14 x |
| Yield | 2.65% | 2.52% | 1.64% | - | - | 2.1% |
| Capitalization / Revenue | 1.07 x | 0.92 x | 1.31 x | 1.35 x | 0.86 x | 0.84 x |
| EV / Revenue | 1.07 x | 0.89 x | 1.19 x | 1.23 x | 0.87 x | 0.72 x |
| EV / EBITDA | 8.74 x | 7.64 x | 14.5 x | 30.6 x | 16.7 x | 15.7 x |
| EV / FCF | 47.8 x | 39 x | 11.3 x | -147 x | -9.4 x | 5.7 x |
| FCF Yield | 2.09% | 2.56% | 8.84% | -0.68% | -10.6% | 17.6% |
| Price to Book | 1.13 x | 1.08 x | 1.61 x | 1.45 x | 1.08 x | 1.08 x |
| Nbr of stocks (in thousands) | 14,544 | 13,528 | 13,425 | 13,425 | 12,906 | 12,906 |
| Reference price 2 | 2,640 | 2,780 | 4,260 | 3,910 | 3,085 | 3,340 |
| Announcement Date | 19-03-14 | 20-03-19 | 21-03-18 | 22-03-17 | 23-03-07 | 24-03-06 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 35,975 | 40,990 | 43,790 | 39,023 | 46,253 | 51,383 |
| EBITDA 1 | 4,407 | 4,798 | 3,594 | 1,566 | 2,402 | 2,366 |
| EBIT 1 | 3,233 | 3,482 | 2,351 | 335.7 | 1,337 | 1,362 |
| Operating Margin | 8.99% | 8.5% | 5.37% | 0.86% | 2.89% | 2.65% |
| Earnings before Tax (EBT) 1 | 3,787 | 4,272 | 1,897 | 2,162 | 2,025 | 2,708 |
| Net income 1 | 3,561 | 4,093 | 2,188 | 2,356 | 2,155 | 3,069 |
| Net margin | 9.9% | 9.98% | 5% | 6.04% | 4.66% | 5.97% |
| EPS 2 | 253.2 | 298.8 | 162.9 | 175.5 | 165.8 | 237.8 |
| Free Cash Flow 1 | 806 | 939.5 | 4,613 | -325.5 | -4,268 | 6,532 |
| FCF margin | 2.24% | 2.29% | 10.53% | -0.83% | -9.23% | 12.71% |
| FCF Conversion (EBITDA) | 18.29% | 19.58% | 128.34% | - | - | 276.08% |
| FCF Conversion (Net income) | 22.64% | 22.95% | 210.86% | - | - | 212.84% |
| Dividend per Share 2 | 70.00 | 70.00 | 70.00 | - | - | 70.00 |
| Announcement Date | 19-03-14 | 20-03-19 | 21-03-18 | 22-03-17 | 23-03-07 | 24-03-06 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 133 | - | - | - | 309 | - |
| Net Cash position 1 | - | 935 | 5,002 | 4,653 | - | 5,891 |
| Leverage (Debt/EBITDA) | 0.0301 x | - | - | - | 0.1285 x | - |
| Free Cash Flow 1 | 806 | 939 | 4,613 | -325 | -4,268 | 6,532 |
| ROE (net income / shareholders' equity) | 11.2% | 12.2% | 6.24% | 6.59% | 5.93% | 7.99% |
| ROA (Net income/ Total Assets) | 4.16% | 4.24% | 2.59% | 0.37% | 1.49% | 1.46% |
| Assets 1 | 85,496 | 96,630 | 84,324 | 643,734 | 144,499 | 209,724 |
| Book Value Per Share 2 | 2,346 | 2,576 | 2,653 | 2,702 | 2,863 | 3,087 |
| Cash Flow per Share 2 | 355.0 | 691.0 | 1,187 | 862.0 | 390.0 | 874.0 |
| Capex 1 | 849 | 813 | 691 | 317 | 546 | 515 |
| Capex / Sales | 2.36% | 1.98% | 1.58% | 0.81% | 1.18% | 1% |
| Announcement Date | 19-03-14 | 20-03-19 | 21-03-18 | 22-03-17 | 23-03-07 | 24-03-06 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -7.93% | 29.33M | |
| -27.89% | 1.5B | |
| +142.06% | 143M | |
| +24.94% | 133M | |
| +14.93% | 80.01M |
- Stock Market
- Equities
- A203450 Stock
- Financials Union Community Co., Ltd.
