SEONDO ELECTRIC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,000 KRW | +0.84% |
|
-.--% | -.--% |
| 28/03 | Tranche Update on Seondo Electric Co., Ltd.'s Equity Buyback Plan announced on March 28, 2024. | CI |
| 28/03 | Seondo Electric Co., Ltd. announces an Equity Buyback for 900,000 shares. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 78,892 | 54,232 | 53,875 | 64,150 | 53,607 | 53,607 |
| Enterprise Value (EV) 1 | 97,292 | 84,393 | 89,577 | 1,17,368 | 98,273 | 1,03,260 |
| P/E ratio | -97.2 x | -25.3 x | 21.5 x | -2.04 x | -3.74 x | -3.26 x |
| Yield | 0.45% | 0.82% | 0.17% | - | - | - |
| Capitalization / Revenue | 0.94 x | 0.61 x | 0.63 x | 0.93 x | 0.84 x | 1.29 x |
| EV / Revenue | 1.16 x | 0.94 x | 1.04 x | 1.7 x | 1.54 x | 2.48 x |
| EV / EBITDA | 35.9 x | -127 x | 17.7 x | -4.79 x | -9.03 x | -12.1 x |
| EV / FCF | -24.1 x | -5.57 x | -7.2 x | 390 x | -45.6 x | -13.2 x |
| FCF Yield | -4.14% | -18% | -13.9% | 0.26% | -2.19% | -7.58% |
| Price to Book | 0.94 x | 0.63 x | 0.58 x | 1.14 x | 1.43 x | 2.37 x |
| Nbr of stocks (in thousands) | 17,869 | 17,869 | 17,869 | 17,869 | 17,869 | 17,869 |
| Reference price 2 | 4,415 | 3,035 | 3,015 | 3,590 | 3,000 | 3,000 |
| Announcement Date | 14/03/19 | 19/03/20 | 17/03/21 | 21/03/22 | 23/03/23 | 08/04/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 83,771 | 89,349 | 86,174 | 69,200 | 64,020 | 41,642 |
| EBITDA 1 | 2,712 | -666.4 | 5,053 | -24,504 | -10,886 | -8,512 |
| EBIT 1 | 779.4 | -2,766 | 2,278 | -26,214 | -12,131 | -9,408 |
| Operating Margin | 0.93% | -3.1% | 2.64% | -37.88% | -18.95% | -22.59% |
| Earnings before Tax (EBT) 1 | -1,665 | -1,168 | 3,258 | -32,483 | -15,058 | -18,399 |
| Net income 1 | -811.4 | -2,142 | 2,506 | -31,396 | -14,316 | -16,421 |
| Net margin | -0.97% | -2.4% | 2.91% | -45.37% | -22.36% | -39.43% |
| EPS 2 | -45.41 | -119.9 | 140.2 | -1,757 | -801.1 | -919.0 |
| Free Cash Flow 1 | -4,031 | -15,160 | -12,442 | 301.3 | -2,154 | -7,824 |
| FCF margin | -4.81% | -16.97% | -14.44% | 0.44% | -3.37% | -18.79% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 20.00 | 25.00 | 5.000 | - | - | - |
| Announcement Date | 14/03/19 | 19/03/20 | 17/03/21 | 21/03/22 | 23/03/23 | 08/04/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 18,400 | 30,160 | 35,702 | 53,218 | 44,666 | 49,653 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 6.785 x | -45.26 x | 7.065 x | -2.172 x | -4.103 x | -5.833 x |
| Free Cash Flow 1 | -4,031 | -15,160 | -12,442 | 301 | -2,154 | -7,824 |
| ROE (net income / shareholders' equity) | -0.94% | -2.53% | 2.79% | -43.7% | -30.7% | -54.7% |
| ROA (Net income/ Total Assets) | 0.32% | -1.09% | 0.83% | -10.3% | -5.83% | -5.7% |
| Assets 1 | -2,55,953 | 1,95,914 | 3,01,478 | 3,04,317 | 2,45,644 | 2,88,055 |
| Book Value Per Share 2 | 4,682 | 4,832 | 5,175 | 3,155 | 2,093 | 1,267 |
| Cash Flow per Share 2 | 185.0 | 72.60 | 85.00 | 42.70 | 428.0 | 163.0 |
| Capex 1 | 1,041 | 16,175 | 8,383 | 583 | 819 | 710 |
| Capex / Sales | 1.24% | 18.1% | 9.73% | 0.84% | 1.28% | 1.7% |
| Announcement Date | 14/03/19 | 19/03/20 | 17/03/21 | 21/03/22 | 23/03/23 | 08/04/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 39.12M | |
| -3.38% | 575M | |
| -26.97% | 499M | |
| -19.87% | 473M | |
| -12.12% | 376M | |
| -32.96% | 253M | |
| +12.71% | 84.61M |
- Stock Market
- Equities
- A007610 Stock
- Financials Seondo Electric Co., Ltd.
