SBI FINTECH SOLUTIONS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,410 KRW | -1.45% |
|
-2.85% | -25.71% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,85,682 | 3,00,638 | 1,60,110 | 2,07,019 | 1,63,367 | 1,14,749 |
| Enterprise Value (EV) 1 | 30,082 | 2,83,049 | 44,448 | 1,72,438 | 2,38,621 | 1,82,792 |
| P/E ratio | 22.8 x | 320 x | 17.2 x | 27 x | -29.3 x | 33 x |
| Yield | 1.7% | 0.13% | 2.76% | 1.89% | 2.4% | 3.35% |
| Capitalization / Revenue | 1.42 x | 38.3 x | 1.69 x | 2.04 x | 2.84 x | 2.2 x |
| EV / Revenue | 0.23 x | 36.1 x | 0.47 x | 1.7 x | 4.15 x | 3.5 x |
| EV / EBITDA | 1.99 x | 185 x | 2 x | 10 x | 19.9 x | 17.5 x |
| EV / FCF | 0.35 x | 192 x | -0.86 x | -2.88 x | -2.45 x | -28.6 x |
| FCF Yield | 289% | 0.52% | -117% | -34.8% | -40.9% | -3.49% |
| Price to Book | 7.27 x | 81.7 x | 3.45 x | 4.64 x | 3.43 x | 2.44 x |
| Nbr of stocks (in thousands) | 23,037 | 23,037 | 23,037 | 22,429 | 23,042 | 23,042 |
| Reference price 2 | 8,060 | 13,050 | 6,950 | 9,230 | 7,090 | 4,980 |
| Announcement Date | 25/06/18 | 24/06/19 | 22/06/20 | 27/06/22 | 27/06/22 | 29/06/23 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,30,428 | 7,850 | 94,661 | 1,01,366 | 57,542 | 52,180 |
| EBITDA 1 | 15,082 | 1,529 | 22,203 | 17,211 | 11,993 | 10,448 |
| EBIT 1 | 12,376 | 1,465 | 14,910 | 10,170 | 4,596 | 4,427 |
| Operating Margin | 9.49% | 18.66% | 15.75% | 10.03% | 7.99% | 8.48% |
| Earnings before Tax (EBT) 1 | 10,790 | 1,272 | 13,499 | 12,330 | 2,432 | 4,304 |
| Net income 1 | 8,083 | 948.8 | 9,306 | 7,940 | -5,581 | 3,472 |
| Net margin | 6.2% | 12.09% | 9.83% | 7.83% | -9.7% | 6.65% |
| EPS 2 | 353.0 | 40.78 | 403.9 | 342.0 | -242.2 | 150.7 |
| Free Cash Flow 1 | 87,030 | 1,470 | -51,981 | -59,967 | -97,565 | -6,382 |
| FCF margin | 66.73% | 18.73% | -54.91% | -59.16% | -169.55% | -12.23% |
| FCF Conversion (EBITDA) | 577.04% | 96.14% | - | - | - | - |
| FCF Conversion (Net income) | 1,076.72% | 154.97% | - | - | - | - |
| Dividend per Share 2 | 137.0 | 17.00 | 192.1 | 174.0 | 170.1 | 166.7 |
| Announcement Date | 25/06/18 | 24/06/19 | 22/06/20 | 27/06/22 | 27/06/22 | 29/06/23 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 75,254 | 68,043 |
| Net Cash position 1 | 1,55,600 | 17,589 | 1,15,662 | 34,581 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 6.275 x | 6.512 x |
| Free Cash Flow 1 | 87,030 | 1,470 | -51,981 | -59,967 | -97,565 | -6,382 |
| ROE (net income / shareholders' equity) | 28.3% | 24.5% | 21.7% | 16.3% | -4.94% | 7.37% |
| ROA (Net income/ Total Assets) | 4.15% | 3.34% | 3.21% | 1.97% | 0.72% | 0.62% |
| Assets 1 | 1,94,640 | 28,409 | 2,89,627 | 4,03,069 | -7,79,094 | 5,64,226 |
| Book Value Per Share 2 | 1,108 | 160.0 | 2,013 | 1,990 | 2,070 | 2,039 |
| Cash Flow per Share 2 | 8,477 | 976.0 | 8,937 | 9,289 | 7,675 | 8,650 |
| Capex 1 | 2,388 | 135 | 974 | 2,613 | 859 | 581 |
| Capex / Sales | 1.83% | 1.72% | 1.03% | 2.58% | 1.49% | 1.11% |
| Announcement Date | 25/06/18 | 24/06/19 | 22/06/20 | 27/06/22 | 27/06/22 | 29/06/23 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -25.71% | 59.19M | |
| +14.96% | 89.43B | |
| +5.00% | 67.05B | |
| -6.58% | 44.27B | |
| -14.03% | 27.89B | |
| -1.09% | 19.88B | |
| -13.56% | 12.8B | |
| -9.27% | 10.22B | |
| -15.20% | 9.04B | |
| +1.88% | 8.53B |
- Stock Market
- Equities
- A950110 Stock
- Financials SBI FinTech Solutions Co., Ltd.
