SAMWHA ELECTRIC CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 71,600 KRW | -11.17% |
|
+8.48% | +311.02% |
| 2023 | Samwha Electric Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | Samwha Electric Co.,Ltd.(KOSE:A009470) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2020 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 1,37,567 | 1,15,213 | 4,73,550 | - | - |
| Enterprise Value (EV) 2 | 137.6 | 115.2 | 514.7 | 540.6 | 570.2 |
| P/E ratio | 32.7 x | 20.7 x | 20.7 x | 14.1 x | 9.26 x |
| Yield | - | - | 0.42% | 0.42% | 0.42% |
| Capitalization / Revenue | - | 0.57 x | 1.81 x | 1.53 x | 1.32 x |
| EV / Revenue | - | 0.57 x | 1.96 x | 1.74 x | 1.59 x |
| EV / EBITDA | - | - | 13.7 x | 10 x | 7.02 x |
| EV / FCF | - | - | 29.6 x | 21 x | 20.1 x |
| FCF Yield | - | - | 3.38% | 4.77% | 4.98% |
| Price to Book | - | - | 5.06 x | 3.78 x | 2.71 x |
| Nbr of stocks (in thousands) | 6,614 | 6,614 | 6,614 | - | - |
| Reference price 3 | 20,800 | 17,420 | 71,600 | 71,600 | 71,600 |
| Announcement Date | 18/03/21 | 14/03/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 202.5 | 262 | 310.2 | 357.8 |
| EBITDA 1 | - | - | 37.7 | 54 | 81.25 |
| EBIT 1 | - | - | 31.9 | 46.65 | 71 |
| Operating Margin | - | - | 12.18% | 15.04% | 19.84% |
| Earnings before Tax (EBT) 1 | - | - | 32.7 | 47.7 | 73.45 |
| Net income 1 | 4.212 | 5.557 | 22.85 | 33.7 | 51.3 |
| Net margin | - | 2.74% | 8.72% | 10.86% | 14.34% |
| EPS 2 | 637.0 | 840.0 | 3,464 | 5,092 | 7,736 |
| Free Cash Flow 3 | - | - | 17,400 | 25,800 | 28,400 |
| FCF margin | - | - | 6,641.22% | 8,315.87% | 7,936.29% |
| FCF Conversion (EBITDA) | - | - | 46,153.85% | 47,777.78% | 34,953.85% |
| FCF Conversion (Net income) | - | - | 76,148.8% | 76,557.86% | 55,360.62% |
| Dividend per Share 2 | - | - | 300.0 | 300.0 | 300.0 |
| Announcement Date | 18/03/21 | 14/03/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 41.2 | 67.1 | 96.7 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.093 x | 1.243 x | 1.19 x |
| Free Cash Flow 2 | - | - | 17,400 | 25,800 | 28,400 |
| ROE (net income / shareholders' equity) | - | - | 27.6% | 30.8% | 34.2% |
| ROA (Net income/ Total Assets) | - | - | 16.4% | 18.9% | 22.9% |
| Assets 1 | - | - | 139.8 | 178.3 | 224.5 |
| Book Value Per Share 3 | - | - | 14,146 | 18,938 | 26,374 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 8.25 | 12 | 18.5 |
| Capex / Sales | - | - | 3.15% | 3.87% | 5.17% |
| Announcement Date | 18/03/21 | 14/03/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
71,600
KRW
Average target price
1,00,000
KRW
Spread / Average Target
+39.66%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +311.02% | 347M | |
| +32.69% | 77.21B | |
| +63.16% | 73.69B | |
| -6.23% | 33.77B | |
| -11.00% | 30.85B | |
| -9.88% | 14.19B | |
| -8.49% | 10.54B | |
| +9.39% | 10.07B | |
| -7.51% | 9.76B | |
| +32.48% | 8.64B |
- Stock Market
- Equities
- A009470 Stock
- Financials Samwha Electric Co.,Ltd.