Financials SeAH Steel Corporation

Equities

A306200

KR7306200007

Iron & Steel

End-of-day quote Korea S.E. 03:30:00 17/05/2024 am IST 5-day change 1st Jan Change
1,33,000 KRW -1.99% Intraday chart for SeAH Steel Corporation -0.52% -3.34%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 1,72,731 2,56,685 2,71,150 3,67,301 3,90,275 3,77,228 -
Enterprise Value (EV) 2 360.2 455.8 387.6 367.3 390.3 139.2 22.23
P/E ratio 6.95 x 7.73 x 2.93 x 2.28 x 2.04 x 2.71 x 2.1 x
Yield - 2.76% - - - 6.02% 5.26%
Capitalization / Revenue 0.14 x 0.22 x 0.18 x 0.2 x 0.21 x 0.21 x 0.21 x
EV / Revenue 0.29 x 0.4 x 0.26 x 0.2 x 0.21 x 0.08 x 0.01 x
EV / EBITDA 4.77 x 5.6 x 2.43 x - 1.49 x 0.7 x 0.09 x
EV / FCF 6.08 x 10.3 x - - - 1.06 x 0.15 x
FCF Yield 16.5% 9.7% - - - 94.1% 664%
Price to Book 0.3 x 2.27 x 0.39 x - - 0.34 x 0.29 x
Nbr of stocks (in thousands) 2,836 2,836 2,836 2,836 2,836 2,836 -
Reference price 3 60,900 90,500 95,600 1,29,500 1,37,600 1,33,000 1,33,000
Announcement Date 06/02/20 29/01/21 26/01/22 25/01/23 06/03/24 - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,227 1,150 1,497 1,802 1,861 1,755 1,840
EBITDA 1 75.5 81.35 159.3 - 262.6 199 257
EBIT 1 45.91 53.56 131.9 215.2 231.9 169 225.5
Operating Margin 3.74% 4.66% 8.81% 11.94% 12.46% 9.63% 12.26%
Earnings before Tax (EBT) 1 46.13 47.67 135.7 211.1 242.7 184 233
Net income 1 34.91 33.06 99.69 159.3 188.8 139 179.5
Net margin 2.84% 2.87% 6.66% 8.84% 10.15% 7.92% 9.76%
EPS 2 8,768 11,713 32,640 56,889 67,438 49,082 63,352
Free Cash Flow 3 59,266 44,225 - - - 1,31,000 1,47,500
FCF margin 4,829.46% 3,844.13% - - - 7,464.39% 8,018.48%
FCF Conversion (EBITDA) 78,493.08% 54,363.38% - - - 65,829.15% 57,393%
FCF Conversion (Net income) 1,69,791.32% 1,33,775.39% - - - 94,244.6% 82,172.7%
Dividend per Share 2 - 2,500 - - - 8,000 7,000
Announcement Date 06/02/20 29/01/21 26/01/22 25/01/23 06/03/24 - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 363.9 452.2 448.8 480.8 446.9 425.3 490.2 509.9 423.4 437.4 455.7 438 424 471 1,861
EBITDA - - - - - - - - - - - - - - -
EBIT 1 36.08 43.78 59.92 68.26 49.62 37.36 78.5 68.13 40.89 44.39 31.76 44 42 45 232
Operating Margin 9.91% 9.68% 13.35% 14.2% 11.1% 8.78% 16.01% 13.36% 9.66% 10.15% 6.97% 10.05% 9.91% 9.55% 12.47%
Earnings before Tax (EBT) 1 35.98 33.28 - - - 26.91 84.27 64.46 41.7 52.27 34.21 49 46 48 243
Net income 1 26.47 24.12 45.95 55.3 - 22.26 62.02 51.26 32.81 42.73 26.82 37 35 36 189
Net margin 7.27% 5.33% 10.24% 11.5% - 5.23% 12.65% 10.05% 7.75% 9.77% 5.89% 8.45% 8.25% 7.64% 10.16%
EPS - - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 15/11/21 26/01/22 16/05/22 16/08/22 14/11/22 25/01/23 15/05/23 14/08/23 14/11/23 06/03/24 16/05/24 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 187 199 116 - - - -
Net Cash position 1 - - - - - 238 355
Leverage (Debt/EBITDA) 2.483 x 2.447 x 0.731 x - - - -
Free Cash Flow 2 59,266 44,225 - - - 1,31,000 1,47,500
ROE (net income / shareholders' equity) 6.15% 5.67% 15.6% 21.1% - 13.2% 14.8%
ROA (Net income/ Total Assets) 3.35% - - - - 8.9% 10.4%
Assets 1 1,041 - - - - 1,562 1,726
Book Value Per Share 3 2,01,388 39,820 2,42,703 - - 3,93,667 4,57,087
Cash Flow per Share 3 - - - - - 59,804 70,632
Capex 1 6.61 25.9 17.9 - - 40.5 39.5
Capex / Sales 0.54% 2.25% 1.2% - - 2.31% 2.15%
Announcement Date 06/02/20 29/01/21 26/01/22 25/01/23 06/03/24 - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. A306200 Stock
  4. Financials SeAH Steel Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW