SEMCNS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,730 KRW | -3.98% |
|
+6.04% | +39.03% |
| 2023 | SEMCNS Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2023 | Tranche Update on SEMCNS Co., Ltd.'s Equity Buyback Plan announced on July 14, 2022. | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 3,51,578 | 1,98,609 | 2,78,855 |
| Enterprise Value (EV) 1 | 2,93,418 | 1,66,792 | 3,20,986 |
| P/E ratio | 27 x | 14.8 x | -207 x |
| Yield | - | - | - |
| Capitalization / Revenue | 7.39 x | 3.96 x | 9.01 x |
| EV / Revenue | 6.17 x | 3.33 x | 10.4 x |
| EV / EBITDA | 17.9 x | 9.73 x | 1,554 x |
| EV / FCF | -41.6 x | 23.8 x | -3.96 x |
| FCF Yield | -2.4% | 4.2% | -25.3% |
| Price to Book | 3.22 x | 1.72 x | 2.66 x |
| Nbr of stocks (in thousands) | 50,154 | 50,154 | 50,154 |
| Reference price 2 | 7,010 | 3,960 | 5,560 |
| Announcement Date | 01/03/22 | 01/03/23 | 29/02/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Net sales 1 | 47,572 | 50,119 | 30,935 |
| EBITDA 1 | 16,432 | 17,148 | 206.6 |
| EBIT 1 | 13,627 | 14,899 | -2,912 |
| Operating Margin | 28.65% | 29.73% | -9.41% |
| Earnings before Tax (EBT) 1 | 13,480 | 17,292 | -934.1 |
| Net income 1 | 11,911 | 15,138 | -1,310 |
| Net margin | 25.04% | 30.2% | -4.24% |
| EPS 2 | 260.0 | 268.0 | -26.88 |
| Free Cash Flow 1 | -7,049 | 6,999 | -81,089 |
| FCF margin | -14.82% | 13.96% | -262.13% |
| FCF Conversion (EBITDA) | - | 40.81% | - |
| FCF Conversion (Net income) | - | 46.23% | - |
| Dividend per Share | - | - | - |
| Announcement Date | 01/03/22 | 01/03/23 | 29/02/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Net Debt 1 | - | - | 42,131 |
| Net Cash position 1 | 58,160 | 31,817 | - |
| Leverage (Debt/EBITDA) | - | - | 204 x |
| Free Cash Flow 1 | -7,049 | 6,999 | -81,089 |
| ROE (net income / shareholders' equity) | 18.1% | 13.8% | -1.22% |
| ROA (Net income/ Total Assets) | 8.21% | 5.16% | -0.93% |
| Assets 1 | 1,45,081 | 2,93,457 | 1,41,112 |
| Book Value Per Share 2 | 2,180 | 2,296 | 2,093 |
| Cash Flow per Share 2 | 207.0 | 351.0 | 315.0 |
| Capex 1 | 20,606 | 14,091 | 75,347 |
| Capex / Sales | 43.32% | 28.12% | 243.57% |
| Announcement Date | 01/03/22 | 01/03/23 | 29/02/24 |
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. | |
|---|---|---|
| +39.03% | 32Cr | |
| +17.32% | 11TCr | |
| -2.15% | 3.02TCr | |
| +13.08% | 2.2TCr | |
| -8.93% | 1.91TCr | |
| -9.23% | 1.68TCr | |
| +16.30% | 1.64TCr | |
| -3.81% | 1.23TCr | |
| +2.15% | 1.12TCr | |
| -0.98% | 847.77Cr |
- Stock Market
- Equities
- A252990 Stock
- Financials SEMCNS Co., Ltd.