SAMBO CORRUGATED BOARD CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10,360 KRW | -0.29% |
|
-0.38% | +9.86% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,30,813 | 1,32,327 | 1,91,613 | 2,54,686 | 1,64,189 | 1,48,951 |
| Enterprise Value (EV) 1 | 1,62,554 | 1,53,296 | 2,06,792 | 2,65,196 | 1,55,923 | 96,259 |
| P/E ratio | 2.22 x | 4.6 x | 5.3 x | 4.79 x | 2.91 x | 2.81 x |
| Yield | 0.56% | 1.52% | 1.04% | 1.1% | 1.71% | 3.29% |
| Capitalization / Revenue | 0.35 x | 0.36 x | 0.47 x | 0.48 x | 0.28 x | 0.27 x |
| EV / Revenue | 0.43 x | 0.42 x | 0.51 x | 0.5 x | 0.27 x | 0.17 x |
| EV / EBITDA | 2.41 x | 2.47 x | 3.21 x | 2.98 x | 1.74 x | 1.06 x |
| EV / FCF | 3.47 x | 22.5 x | -29 x | -26.6 x | 45.2 x | 2.64 x |
| FCF Yield | 28.8% | 4.45% | -3.44% | -3.76% | 2.21% | 37.9% |
| Price to Book | 0.39 x | 0.37 x | 0.49 x | 0.58 x | 0.33 x | 0.27 x |
| Nbr of stocks (in thousands) | 16,119 | 16,118 | 15,968 | 15,968 | 16,018 | 15,795 |
| Reference price 2 | 8,116 | 8,210 | 12,000 | 15,950 | 10,250 | 9,430 |
| Announcement Date | 21/03/19 | 28/01/21 | 19/03/21 | 21/03/22 | 21/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,74,789 | 3,67,008 | 4,03,446 | 5,34,022 | 5,82,011 | 5,55,629 |
| EBITDA 1 | 67,454 | 62,025 | 64,363 | 89,019 | 89,563 | 90,837 |
| EBIT 1 | 53,716 | 45,663 | 46,862 | 70,235 | 67,585 | 67,369 |
| Operating Margin | 14.33% | 12.44% | 11.62% | 13.15% | 11.61% | 12.12% |
| Earnings before Tax (EBT) 1 | 76,150 | 41,466 | 51,716 | 75,580 | 73,817 | 75,706 |
| Net income 1 | 59,020 | 28,761 | 36,231 | 53,127 | 56,242 | 53,454 |
| Net margin | 15.75% | 7.84% | 8.98% | 9.95% | 9.66% | 9.62% |
| EPS 2 | 3,662 | 1,784 | 2,263 | 3,327 | 3,517 | 3,355 |
| Free Cash Flow 1 | 46,843 | 6,823 | -7,120 | -9,979 | 3,450 | 36,523 |
| FCF margin | 12.5% | 1.86% | -1.76% | -1.87% | 0.59% | 6.57% |
| FCF Conversion (EBITDA) | 69.44% | 11% | - | - | 3.85% | 40.21% |
| FCF Conversion (Net income) | 79.37% | 23.72% | - | - | 6.13% | 68.33% |
| Dividend per Share 2 | 45.44 | 125.0 | 125.0 | 175.0 | 175.0 | 310.0 |
| Announcement Date | 21/03/19 | 28/01/21 | 19/03/21 | 21/03/22 | 21/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 31,741 | 20,969 | 15,179 | 10,509 | - | - |
| Net Cash position 1 | - | - | - | - | 8,266 | 52,691 |
| Leverage (Debt/EBITDA) | 0.4706 x | 0.3381 x | 0.2358 x | 0.1181 x | - | - |
| Free Cash Flow 1 | 46,843 | 6,823 | -7,120 | -9,979 | 3,450 | 36,523 |
| ROE (net income / shareholders' equity) | 19.5% | 8.4% | 9.97% | 13% | 12.1% | 10.4% |
| ROA (Net income/ Total Assets) | 6.37% | 5.32% | 5.24% | 6.92% | 6.07% | 5.72% |
| Assets 1 | 9,26,930 | 5,40,878 | 6,91,117 | 7,67,563 | 9,26,178 | 9,33,861 |
| Book Value Per Share 2 | 20,600 | 22,323 | 24,537 | 27,697 | 31,370 | 34,747 |
| Cash Flow per Share 2 | 1,426 | 1,079 | 1,142 | 1,995 | 1,809 | 1,789 |
| Capex 1 | 35,078 | 37,113 | 48,371 | 51,635 | 51,709 | 24,641 |
| Capex / Sales | 9.36% | 10.11% | 11.99% | 9.67% | 8.88% | 4.43% |
| Announcement Date | 21/03/19 | 28/01/21 | 19/03/21 | 21/03/22 | 21/03/23 | 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. | |
|---|---|---|
| +9.86% | 119M | |
| +10.12% | 15.99B | |
| +6.72% | 13.4B | |
| +24.37% | 13.33B | |
| +21.93% | 12.21B | |
| +4.71% | 11.15B | |
| -6.84% | 8.69B | |
| +12.74% | 8.54B | |
| -0.83% | 8.09B | |
| +18.13% | 6.26B |
- Stock Market
- Equities
- A023600 Stock
- Financials Sambo Corrugated Board Co., Ltd.