KOREA CAST IRON PIPE IND. CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,590 KRW | +0.15% |
|
+1.85% | -4.63% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,10,808 | 2,22,639 | 1,79,186 | 1,95,750 | 1,45,844 | 1,48,641 |
| Enterprise Value (EV) 1 | 2,05,769 | 2,18,788 | 1,22,039 | 1,15,457 | 44,823 | 39,058 |
| P/E ratio | 17.8 x | 33.9 x | 14 x | 2.98 x | 12.1 x | 8.76 x |
| Yield | 2.04% | 1.93% | 4.8% | 4.4% | 5.9% | 5.79% |
| Capitalization / Revenue | 0.5 x | 0.53 x | 0.43 x | 0.38 x | 0.3 x | 0.33 x |
| EV / Revenue | 0.49 x | 0.52 x | 0.29 x | 0.23 x | 0.09 x | 0.09 x |
| EV / EBITDA | 7.28 x | 15 x | 4.63 x | 2.01 x | 2.11 x | 1.36 x |
| EV / FCF | -11.4 x | 80.5 x | 48.2 x | 8.94 x | 1.92 x | 3.05 x |
| FCF Yield | -8.8% | 1.24% | 2.07% | 11.2% | 52% | 32.7% |
| Price to Book | 0.83 x | 0.85 x | 0.65 x | 0.58 x | 0.43 x | 0.42 x |
| Nbr of stocks (in thousands) | 21,511 | 21,511 | 21,511 | 21,511 | 21,511 | 21,511 |
| Reference price 2 | 9,800 | 10,350 | 8,330 | 9,100 | 6,780 | 6,910 |
| Announcement Date | 21/06/18 | 20/06/19 | 17/03/21 | 17/03/22 | 16/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,20,668 | 4,17,369 | 4,17,228 | 5,10,185 | 4,84,291 | 4,56,326 |
| EBITDA 1 | 28,253 | 14,577 | 26,354 | 57,325 | 21,216 | 28,726 |
| EBIT 1 | 19,183 | 6,601 | 14,964 | 48,569 | 13,990 | 20,384 |
| Operating Margin | 4.56% | 1.58% | 3.59% | 9.52% | 2.89% | 4.47% |
| Earnings before Tax (EBT) 1 | 14,804 | 9,475 | 15,489 | 83,241 | 15,803 | 22,829 |
| Net income 1 | 11,850 | 6,559 | 12,810 | 65,724 | 12,024 | 16,964 |
| Net margin | 2.82% | 1.57% | 3.07% | 12.88% | 2.48% | 3.72% |
| EPS 2 | 550.9 | 304.9 | 595.5 | 3,055 | 559.0 | 788.6 |
| Free Cash Flow 1 | -18,116 | 2,717 | 2,530 | 12,913 | 23,315 | 12,789 |
| FCF margin | -4.31% | 0.65% | 0.61% | 2.53% | 4.81% | 2.8% |
| FCF Conversion (EBITDA) | - | 18.64% | 9.6% | 22.53% | 109.89% | 44.52% |
| FCF Conversion (Net income) | - | 41.42% | 19.75% | 19.65% | 193.9% | 75.39% |
| Dividend per Share 2 | 200.0 | 200.0 | 400.0 | 400.0 | 400.0 | 400.0 |
| Announcement Date | 21/06/18 | 20/06/19 | 17/03/21 | 17/03/22 | 16/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 5,039 | 3,851 | 57,148 | 80,293 | 1,01,022 | 1,09,583 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -18,116 | 2,717 | 2,530 | 12,913 | 23,315 | 12,789 |
| ROE (net income / shareholders' equity) | 4.34% | 2.72% | 5.12% | 20.9% | 3.46% | 4.91% |
| ROA (Net income/ Total Assets) | 3.55% | 1.19% | 2.75% | 7.78% | 2.06% | 2.97% |
| Assets 1 | 3,33,650 | 5,50,429 | 4,66,489 | 8,45,063 | 5,82,862 | 5,71,720 |
| Book Value Per Share 2 | 11,865 | 12,170 | 12,856 | 15,753 | 15,912 | 16,304 |
| Cash Flow per Share 2 | 1,201 | 1,046 | 2,711 | 3,623 | 2,666 | 2,642 |
| Capex 1 | 7,056 | 10,167 | 2,446 | 4,973 | 3,798 | 4,421 |
| Capex / Sales | 1.68% | 2.44% | 0.59% | 0.97% | 0.78% | 0.97% |
| Announcement Date | 21/06/18 | 20/06/19 | 17/03/21 | 17/03/22 | 16/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -4.63% | 105M | |
| +3.06% | 25.83B | |
| +18.04% | 21.04B | |
| +35.74% | 12.07B | |
| -6.85% | 11.93B | |
| +13.18% | 11.11B | |
| +8.90% | 10B | |
| +1.44% | 8.46B | |
| +19.37% | 8.27B | |
| +23.60% | 6.74B |
- Stock Market
- Equities
- A000970 Stock
- Financials Korea Cast Iron Pipe Ind. Co., Ltd.