Stock A123040 MS AUTOTECH CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials MS Autotech Co.,Ltd

Equities

A123040

KR7123040008

Auto, Truck & Motorcycle Parts

End-of-day quote Korea S.E.
Other stock markets
 03:30:00 08/05/2024 am IST 		5-day change 1st Jan Change
4,500 KRW -0.99% Intraday chart for MS Autotech Co.,Ltd -2.49% -14.77%
2023 An undisclosed buyer agreed to acquire 95.00216% stake in Myoung Shin India Automotive Private Limited from MS Autotech Co.,Ltd for KRW 32 billion. CI
2023 MS Autotech Co.,Ltd's Equity Buyback Plan Extended till September 30, 2024. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 56,588 2,02,964 3,06,886 2,04,145 1,83,268 2,40,735
Enterprise Value (EV) 1 3,99,963 6,01,572 7,28,805 6,83,322 7,07,394 6,28,106
P/E ratio 16.2 x 10.9 x -3.29 x -24 x 4.45 x 19.9 x
Yield 2.4% 1.25% 0.56% - 1.19% 1.42%
Capitalization / Revenue 0.06 x 0.16 x 0.25 x 0.13 x 0.09 x 0.12 x
EV / Revenue 0.45 x 0.47 x 0.6 x 0.45 x 0.35 x 0.3 x
EV / EBITDA 4.83 x 4.77 x 8.51 x 6.13 x 3.09 x 2.58 x
EV / FCF 21.3 x -9.73 x -9.45 x -4.68 x -7.73 x 7.73 x
FCF Yield 4.69% -10.3% -10.6% -21.4% -12.9% 12.9%
Price to Book 0.69 x 1.24 x 6.46 x 1.74 x 1 x 1.14 x
Nbr of stocks (in thousands) 27,141 33,715 34,559 36,651 43,583 45,594
Reference price 2 2,085 6,020 8,880 5,570 4,205 5,280
Announcement Date 21/03/19 26/03/20 22/03/21 22/03/22 22/03/23 21/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 8,91,950 12,74,417 12,16,548 15,21,786 20,25,137 20,81,764
EBITDA 1 82,835 1,26,206 85,691 1,11,500 2,28,857 2,43,330
EBIT 1 26,810 63,630 22,948 49,554 1,50,576 1,72,259
Operating Margin 3.01% 4.99% 1.89% 3.26% 7.44% 8.27%
Earnings before Tax (EBT) 1 6,913 51,110 -1,38,467 40,219 1,63,464 1,26,949
Net income 1 3,499 17,043 -92,429 -8,227 43,420 12,048
Net margin 0.39% 1.34% -7.6% -0.54% 2.14% 0.58%
EPS 2 128.9 552.0 -2,698 -232.0 945.8 264.9
Free Cash Flow 1 18,744 -61,856 -77,093 -1,46,098 -91,568 81,265
FCF margin 2.1% -4.85% -6.34% -9.6% -4.52% 3.9%
FCF Conversion (EBITDA) 22.63% - - - - 33.4%
FCF Conversion (Net income) 535.72% - - - - 674.49%
Dividend per Share 2 50.00 75.00 50.00 - 50.00 75.00
Announcement Date 21/03/19 26/03/20 22/03/21 22/03/22 22/03/23 21/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,43,375 3,98,608 4,21,919 4,79,178 5,24,126 3,87,371
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.145 x 3.158 x 4.924 x 4.298 x 2.29 x 1.592 x
Free Cash Flow 1 18,744 -61,856 -77,093 -1,46,098 -91,568 81,265
ROE (net income / shareholders' equity) 3.93% 18.7% -65% 6.9% 27.9% 16.5%
ROA (Net income/ Total Assets) 2.56% 4.65% 1.41% 2.65% 6.6% 6.71%
Assets 1 1,36,647 3,66,162 -65,52,473 -3,09,968 6,57,594 1,79,468
Book Value Per Share 2 3,039 4,859 1,375 3,201 4,223 4,618
Cash Flow per Share 2 1,174 1,929 2,852 2,769 3,280 5,660
Capex 1 41,951 2,03,950 90,210 1,31,990 1,28,475 1,01,127
Capex / Sales 4.7% 16% 7.42% 8.67% 6.34% 4.86%
Announcement Date 21/03/19 26/03/20 22/03/21 22/03/22 22/03/23 21/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Automotive Body Parts

1st Jan change Capi.
MS AUTOTECH CO.,LTD Stock MS Autotech Co.,Ltd
-14.77% 153M
STANLEY ELECTRIC CO., LTD. Stock Stanley Electric Co., Ltd.
+4.07% 2.93B
LINAMAR CORPORATION Stock Linamar Corporation
+1.59% 2.92B
MINTH GROUP LIMITED Stock Minth Group Limited
-5.70% 2.18B
ASAHI INDIA GLASS LIMITED Stock Asahi India Glass Limited
+8.91% 1.82B
OPMOBILITY SE Stock OPmobility SE
-5.75% 1.79B
HUADA AUTOMOTIVE TECHNOLOGY CORP.,LTD Stock Huada Automotive Technology Corp.,Ltd
+23.31% 1.79B
CHANGCHUN FAWAY AUTOMOBILE COMPONENTS CO.,LTD Stock Changchun FAWAY Automobile Components Co.,Ltd
-7.12% 934M
STANDARD MOTOR PRODUCTS, INC. Stock Standard Motor Products, Inc.
-18.86% 701M
MILLER INDUSTRIES, INC. Stock Miller Industries, Inc.
+29.87% 635M
Automotive Body Parts
  1. Stock Market
  2. Equities
  3. A123040 Stock
  4. Financials MS Autotech Co.,Ltd
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW