BAIKSAN CO,. LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14,400 KRW | -1.97% |
|
+0.35% | +35.21% |
| 08/03 | BAIKSAN Co,. Ltd announces an Equity Buyback for 515,000 shares. | CI |
| 08/03 | BAIKSAN Co,. Ltd authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2024 |
|---|---|---|---|---|
| Capitalization 1 | 2,12,663 | 1,99,166 | 1,91,453 | 3,24,216 |
| Enterprise Value (EV) 1 | 2,12,663 | 1,99,166 | 1,91,480 | 3,24,216 |
| P/E ratio | - | 10.4 x | 4.38 x | - |
| Yield | 1.11% | - | 1.83% | - |
| Capitalization / Revenue | 0.45 x | - | 0.4 x | 0.64 x |
| EV / Revenue | 0.45 x | - | 0.4 x | 0.64 x |
| EV / EBITDA | - | - | 3,37,73,99,095 x | - |
| EV / FCF | - | - | 61,30,235 x | - |
| FCF Yield | - | - | 0% | - |
| Price to Book | 1.5 x | - | 1.11 x | - |
| Nbr of stocks (in thousands) | 23,656 | 24,200 | 23,405 | 22,515 |
| Reference price 2 | 8,990 | 8,230 | 8,180 | 14,400 |
| Announcement Date | 18/02/20 | 17/03/22 | 24/02/23 | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2024 |
|---|---|---|---|---|
| Net sales 1 | 470.9 | - | 481.1 | 505.6 |
| EBITDA | - | - | 56.69 | - |
| EBIT 1 | 32.48 | - | 50.3 | 64.3 |
| Operating Margin | 6.9% | - | 10.46% | 12.72% |
| Earnings before Tax (EBT) | - | - | 54.6 | - |
| Net income | - | 19.17 | 45.07 | - |
| Net margin | - | - | 9.37% | - |
| EPS | - | 794.0 | 1,869 | - |
| Free Cash Flow | - | - | 31,231 | - |
| FCF margin | - | - | 6,491.26% | - |
| FCF Conversion (EBITDA) | - | - | 55,094.12% | - |
| FCF Conversion (Net income) | - | - | 69,294.88% | - |
| Dividend per Share | 100.0 | - | 150.0 | - |
| Announcement Date | 18/02/20 | 17/03/22 | 24/02/23 | - |
1KRW in Billions
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 |
|---|---|---|---|---|
| Net sales 1 | - | 123.7 | 123.3 | 104.2 |
| EBITDA | - | - | - | - |
| EBIT 1 | - | 8.256 | 17.53 | 10.39 |
| Operating Margin | - | 6.67% | 14.22% | 9.97% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 13.44 | 10.25 | 21.46 | -0.078 |
| Net margin | - | 8.28% | 17.41% | -0.07% |
| EPS | 552.0 | 420.0 | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 13/05/22 | 12/08/22 | 11/11/22 | 24/02/23 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2024 |
|---|---|---|---|---|
| Net Debt | - | - | 27.3 | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.4809 x | - |
| Free Cash Flow | - | - | 31,231 | - |
| ROE (net income / shareholders' equity) | 6.87% | - | 27.3% | - |
| ROA (Net income/ Total Assets) | - | - | 13.5% | - |
| Assets | - | - | 332.9 | - |
| Book Value Per Share | 5,987 | - | 7,375 | - |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | 20.3 | - |
| Capex / Sales | - | - | 4.22% | - |
| Announcement Date | 18/02/20 | 17/03/22 | 24/02/23 | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +35.21% | 24Cr | |
| -6.59% | 246.48Cr | |
| -26.37% | 55Cr | |
| -3.04% | 48Cr | |
| +17.71% | 47Cr | |
| -4.85% | 28Cr | |
| +15.92% | 28Cr | |
| +4.11% | 14Cr | |
| -16.11% | 12Cr | |
| -6.48% | 12Cr |
- Stock Market
- Equities
- A035150 Stock
- Financials BAIKSAN Co,. Ltd
