KOREA EXPORT PACKAGING INDUSTRIAL CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,715 KRW | +0.56% |
|
+1.31% | -8.43% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 77,800 | 79,200 | 88,400 | 97,599 | 1,10,038 | 1,13,234 |
| Enterprise Value (EV) 1 | 71,794 | 52,842 | 48,049 | 49,795 | 43,956 | 31,316 |
| P/E ratio | 4.5 x | 4.4 x | 10.6 x | 6.19 x | 5.42 x | 5.95 x |
| Yield | 3.08% | 3.03% | 2.71% | 2.75% | 2.78% | 2.7% |
| Capitalization / Revenue | 0.28 x | 0.29 x | 0.33 x | 0.31 x | 0.32 x | 0.36 x |
| EV / Revenue | 0.26 x | 0.19 x | 0.18 x | 0.16 x | 0.13 x | 0.1 x |
| EV / EBITDA | 2.03 x | 1.77 x | 2.41 x | 1.77 x | 1.33 x | 1.07 x |
| EV / FCF | 1.99 x | 3.07 x | 3.14 x | 5.15 x | 2.76 x | 2.01 x |
| FCF Yield | 50.3% | 32.6% | 31.9% | 19.4% | 36.3% | 49.7% |
| Price to Book | 0.34 x | 0.32 x | 0.35 x | 0.37 x | 0.39 x | 0.38 x |
| Nbr of stocks (in thousands) | 40,000 | 40,000 | 40,000 | 38,274 | 38,274 | 38,190 |
| Reference price 2 | 1,945 | 1,980 | 2,210 | 2,550 | 2,875 | 2,965 |
| Announcement Date | 13/03/19 | 17/03/20 | 16/03/21 | 03/03/22 | 08/03/23 | 11/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,80,201 | 2,71,562 | 2,64,813 | 3,19,224 | 3,41,420 | 3,12,304 |
| EBITDA 1 | 35,285 | 29,802 | 19,962 | 28,061 | 33,049 | 29,385 |
| EBIT 1 | 23,069 | 19,271 | 10,884 | 20,006 | 25,703 | 22,881 |
| Operating Margin | 8.23% | 7.1% | 4.11% | 6.27% | 7.53% | 7.33% |
| Earnings before Tax (EBT) 1 | 23,118 | 19,444 | 10,568 | 20,296 | 26,948 | 25,554 |
| Net income 1 | 17,293 | 18,020 | 8,354 | 15,859 | 20,317 | 19,042 |
| Net margin | 6.17% | 6.64% | 3.15% | 4.97% | 5.95% | 6.1% |
| EPS 2 | 432.3 | 450.5 | 209.0 | 412.0 | 530.8 | 498.4 |
| Free Cash Flow 1 | 36,130 | 17,229 | 15,316 | 9,667 | 15,951 | 15,573 |
| FCF margin | 12.89% | 6.34% | 5.78% | 3.03% | 4.67% | 4.99% |
| FCF Conversion (EBITDA) | 102.4% | 57.81% | 76.73% | 34.45% | 48.26% | 53% |
| FCF Conversion (Net income) | 208.94% | 95.61% | 183.34% | 60.96% | 78.51% | 81.78% |
| Dividend per Share 2 | 60.00 | 60.00 | 60.00 | 70.00 | 80.00 | 80.00 |
| Announcement Date | 13/03/19 | 17/03/20 | 16/03/21 | 03/03/22 | 08/03/23 | 11/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 6,006 | 26,358 | 40,351 | 47,804 | 66,081 | 81,917 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 36,130 | 17,229 | 15,316 | 9,667 | 15,951 | 15,573 |
| ROE (net income / shareholders' equity) | 7.7% | 7.51% | 3.34% | 6.15% | 7.47% | 6.6% |
| ROA (Net income/ Total Assets) | 4.82% | 3.97% | 2.2% | 3.9% | 4.74% | 4.07% |
| Assets 1 | 3,58,574 | 4,54,031 | 3,78,982 | 4,06,480 | 4,28,361 | 4,67,729 |
| Book Value Per Share 2 | 5,799 | 6,194 | 6,394 | 6,881 | 7,340 | 7,743 |
| Cash Flow per Share 2 | 448.0 | 413.0 | 432.0 | 650.0 | 523.0 | 363.0 |
| Capex 1 | 1,997 | 8,598 | 7,817 | 4,808 | 3,336 | 5,273 |
| Capex / Sales | 0.71% | 3.17% | 2.95% | 1.51% | 0.98% | 1.69% |
| Announcement Date | 13/03/19 | 17/03/20 | 16/03/21 | 03/03/22 | 08/03/23 | 11/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -8.43% | 75.71M | |
| +10.12% | 15.99B | |
| +6.72% | 13.4B | |
| +21.93% | 12.21B | |
| +4.71% | 11.15B | |
| -6.84% | 8.69B | |
| +12.74% | 8.54B | |
| -0.83% | 8.09B | |
| +18.13% | 6.26B | |
| +5.55% | 5.79B |
- Stock Market
- Equities
- A002200 Stock
- Financials Korea Export Packaging Industrial Co.,Ltd