SHINJIN SM CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,275 KRW | 0.00% |
|
-6.16% | +15.11% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 48,097 | 48,009 | 40,352 | 52,892 | 44,128 | 47,874 |
| Enterprise Value (EV) 1 | 66,223 | 61,341 | 53,739 | 62,715 | 50,958 | 54,810 |
| P/E ratio | 15.1 x | 19.7 x | -36.2 x | 11.4 x | 10.4 x | 12 x |
| Yield | 1.38% | 1.29% | 1.48% | 1.94% | 3.77% | 1.76% |
| Capitalization / Revenue | 0.86 x | 0.93 x | 0.83 x | 0.87 x | 0.67 x | 0.8 x |
| EV / Revenue | 1.18 x | 1.18 x | 1.11 x | 1.03 x | 0.77 x | 0.92 x |
| EV / EBITDA | 7.87 x | 7.93 x | 12.1 x | 7.75 x | 4.91 x | 7.94 x |
| EV / FCF | -5.25 x | 24.5 x | 14.2 x | -15.2 x | 13.4 x | 25 x |
| FCF Yield | -19% | 4.09% | 7.04% | -6.56% | 7.46% | 3.99% |
| Price to Book | 0.69 x | 0.68 x | 0.59 x | 0.73 x | 0.59 x | 0.62 x |
| Nbr of stocks (in thousands) | 17,715 | 17,715 | 17,062 | 17,062 | 16,621 | 16,827 |
| Reference price 2 | 2,715 | 2,710 | 2,365 | 3,100 | 2,655 | 2,845 |
| Announcement Date | 21/03/19 | 19/03/20 | 22/03/21 | 22/03/22 | 22/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 56,236 | 51,776 | 48,430 | 61,086 | 66,325 | 59,704 |
| EBITDA 1 | 8,418 | 7,738 | 4,446 | 8,088 | 10,368 | 6,903 |
| EBIT 1 | 4,079 | 2,985 | -155.4 | 4,132 | 6,740 | 3,955 |
| Operating Margin | 7.25% | 5.77% | -0.32% | 6.76% | 10.16% | 6.62% |
| Earnings before Tax (EBT) 1 | 3,763 | 2,914 | -891.4 | 5,718 | 4,991 | 3,693 |
| Net income 1 | 3,194 | 2,433 | -1,126 | 4,633 | 4,342 | 4,006 |
| Net margin | 5.68% | 4.7% | -2.33% | 7.58% | 6.55% | 6.71% |
| EPS 2 | 180.3 | 137.4 | -65.40 | 271.5 | 254.5 | 237.0 |
| Free Cash Flow 1 | -12,615 | 2,509 | 3,782 | -4,113 | 3,802 | 2,190 |
| FCF margin | -22.43% | 4.85% | 7.81% | -6.73% | 5.73% | 3.67% |
| FCF Conversion (EBITDA) | - | 32.42% | 85.06% | - | 36.67% | 31.72% |
| FCF Conversion (Net income) | - | 103.09% | - | - | 87.57% | 54.65% |
| Dividend per Share 2 | 37.50 | 35.00 | 35.00 | 60.00 | 100.0 | 50.00 |
| Announcement Date | 21/03/19 | 19/03/20 | 22/03/21 | 22/03/22 | 22/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 18,126 | 13,332 | 13,387 | 9,823 | 6,829 | 6,937 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.153 x | 1.723 x | 3.011 x | 1.214 x | 0.6587 x | 1.005 x |
| Free Cash Flow 1 | -12,615 | 2,509 | 3,782 | -4,113 | 3,802 | 2,190 |
| ROE (net income / shareholders' equity) | 4.25% | 3.23% | -1.57% | 6.44% | 5.93% | 5.19% |
| ROA (Net income/ Total Assets) | 2.45% | 1.63% | -0.08% | 2.31% | 3.81% | 2.26% |
| Assets 1 | 1,30,536 | 1,49,299 | 13,45,421 | 2,00,358 | 1,14,107 | 1,77,036 |
| Book Value Per Share 2 | 3,923 | 4,014 | 4,025 | 4,251 | 4,467 | 4,602 |
| Cash Flow per Share 2 | 647.0 | 550.0 | 670.0 | 435.0 | 464.0 | 357.0 |
| Capex 1 | 18,237 | 2,373 | 2,534 | 8,145 | 3,529 | 1,899 |
| Capex / Sales | 32.43% | 4.58% | 5.23% | 13.33% | 5.32% | 3.18% |
| Announcement Date | 21/03/19 | 19/03/20 | 22/03/21 | 22/03/22 | 22/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +15.11% | 40.3M | |
| -0.82% | 41.66B | |
| +18.24% | 24.49B | |
| -19.62% | 22.14B | |
| +14.37% | 21.19B | |
| -6.06% | 21.18B | |
| +4.27% | 19.51B | |
| +6.08% | 9.4B | |
| -21.89% | 8.54B | |
| -12.83% | 8.42B |
- Stock Market
- Equities
- A138070 Stock
- Financials Shinjin Sm Co.,Ltd.