HANSOLHOMEDECO.CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 764 KRW | +0.13% |
|
+1.60% | -11.68% |
| 2023 | Hansol HomeDeco Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | Hansol HomeDeco Co., Ltd.(KOSE:A025750) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,10,374 | 88,219 | 1,72,812 | 1,35,752 | 82,579 | 69,689 |
| Enterprise Value (EV) 1 | 1,90,861 | 1,72,226 | 2,48,419 | 2,22,942 | 1,78,698 | 1,70,969 |
| P/E ratio | 9.44 x | -19.2 x | 306 x | 24.9 x | -17 x | -4.89 x |
| Yield | 1.46% | - | - | 1.19% | - | - |
| Capitalization / Revenue | 0.37 x | 0.33 x | 0.68 x | 0.52 x | 0.29 x | 0.23 x |
| EV / Revenue | 0.64 x | 0.65 x | 0.98 x | 0.85 x | 0.63 x | 0.57 x |
| EV / EBITDA | 9.96 x | 21 x | 30.4 x | 13.3 x | 11.7 x | 19.7 x |
| EV / FCF | 15.5 x | -366 x | 76.3 x | -18.3 x | -21.8 x | -458 x |
| FCF Yield | 6.47% | -0.27% | 1.31% | -5.46% | -4.58% | -0.22% |
| Price to Book | 0.68 x | 0.57 x | 1.12 x | 0.85 x | 0.54 x | 0.5 x |
| Nbr of stocks (in thousands) | 80,565 | 80,565 | 80,565 | 80,565 | 80,565 | 80,565 |
| Reference price 2 | 1,370 | 1,095 | 2,145 | 1,685 | 1,025 | 865.0 |
| Announcement Date | 18/03/19 | 13/03/20 | 16/03/21 | 15/03/22 | 14/03/23 | 12/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,96,885 | 2,63,886 | 2,53,213 | 2,63,250 | 2,83,414 | 3,00,003 |
| EBITDA 1 | 19,164 | 8,191 | 8,184 | 16,703 | 15,229 | 8,661 |
| EBIT 1 | 9,180 | -1,666 | 539.5 | 8,344 | 5,140 | -2,102 |
| Operating Margin | 3.09% | -0.63% | 0.21% | 3.17% | 1.81% | -0.7% |
| Earnings before Tax (EBT) 1 | 15,774 | -4,682 | 650.7 | 7,906 | -6,157 | -16,412 |
| Net income 1 | 11,664 | -4,558 | 586.5 | 5,460 | -4,868 | -14,244 |
| Net margin | 3.93% | -1.73% | 0.23% | 2.07% | -1.72% | -4.75% |
| EPS 2 | 145.2 | -57.00 | 7.000 | 67.77 | -60.42 | -177.0 |
| Free Cash Flow 1 | 12,344 | -470.3 | 3,256 | -12,182 | -8,193 | -372.9 |
| FCF margin | 4.16% | -0.18% | 1.29% | -4.63% | -2.89% | -0.12% |
| FCF Conversion (EBITDA) | 64.41% | - | 39.78% | - | - | - |
| FCF Conversion (Net income) | 105.84% | - | 555.06% | - | - | - |
| Dividend per Share 2 | 20.00 | - | - | 20.00 | - | - |
| Announcement Date | 18/03/19 | 13/03/20 | 16/03/21 | 15/03/22 | 14/03/23 | 12/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 80,487 | 84,008 | 75,607 | 87,190 | 96,119 | 1,01,280 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.2 x | 10.26 x | 9.239 x | 5.22 x | 6.311 x | 11.69 x |
| Free Cash Flow 1 | 12,344 | -470 | 3,256 | -12,182 | -8,193 | -373 |
| ROE (net income / shareholders' equity) | 7.44% | -2.89% | 0.38% | 3.47% | -3.11% | -9.74% |
| ROA (Net income/ Total Assets) | 1.87% | -0.34% | 0.11% | 1.71% | 1.01% | -0.42% |
| Assets 1 | 6,22,954 | 13,21,796 | 5,14,061 | 3,19,158 | -4,80,509 | 34,23,108 |
| Book Value Per Share 2 | 2,006 | 1,914 | 1,918 | 1,984 | 1,903 | 1,734 |
| Cash Flow per Share 2 | 17.30 | 9.430 | 120.0 | 64.70 | 99.80 | 175.0 |
| Capex 1 | 9,135 | 6,550 | 8,054 | 7,572 | 13,201 | 6,131 |
| Capex / Sales | 3.08% | 2.48% | 3.18% | 2.88% | 4.66% | 2.04% |
| Announcement Date | 18/03/19 | 13/03/20 | 16/03/21 | 15/03/22 | 14/03/23 | 12/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -11.68% | 45.43M | |
| +4.90% | 5.37B | |
| -6.00% | 3B | |
| -15.54% | 1.74B | |
| +4.92% | 1.37B | |
| -2.97% | 1.25B | |
| +20.32% | 1.22B | |
| -17.44% | 742M | |
| -13.46% | 714M | |
| +7.73% | 550M |
- Stock Market
- Equities
- A025750 Stock
- Financials HansolHomeDeco.Co., Ltd.
