SINDOH CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36,800 KRW | -1.08% |
|
+1.66% | +12.54% |
| 13/03 | Sindoh Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Sindoh Co.,Ltd.(KOSE:A029530) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,51,298 | 3,62,809 | 2,60,554 | 3,15,991 | 2,80,617 | 2,81,965 |
| Enterprise Value (EV) 1 | -1,77,255 | -2,99,627 | -3,57,396 | -4,42,845 | -3,31,684 | -4,94,606 |
| P/E ratio | 12.9 x | 25.1 x | -19.4 x | 3.36 x | 6.46 x | 5.13 x |
| Yield | 3.49% | 2.71% | - | 4.54% | 4.64% | 4.59% |
| Capitalization / Revenue | 0.81 x | 0.85 x | 0.78 x | 0.98 x | 0.74 x | 0.71 x |
| EV / Revenue | -0.32 x | -0.7 x | -1.06 x | -1.38 x | -0.88 x | -1.25 x |
| EV / EBITDA | -3.71 x | -10.6 x | -453 x | -24.9 x | -27 x | -12.5 x |
| EV / FCF | -5.25 x | -6.11 x | 19.5 x | -14 x | 29.7 x | -12.7 x |
| FCF Yield | -19% | -16.4% | 5.13% | -7.15% | 3.37% | -7.85% |
| Price to Book | 0.52 x | 0.42 x | 0.31 x | 0.33 x | 0.29 x | 0.28 x |
| Nbr of stocks (in thousands) | 9,832 | 9,832 | 9,832 | 9,561 | 8,674 | 8,623 |
| Reference price 2 | 45,900 | 36,900 | 26,500 | 33,050 | 32,350 | 32,700 |
| Announcement Date | 18/03/19 | 17/03/20 | 10/03/21 | 08/03/22 | 13/03/23 | 13/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,57,946 | 4,27,065 | 3,35,846 | 3,21,884 | 3,78,187 | 3,95,823 |
| EBITDA 1 | 47,734 | 28,364 | 788.6 | 17,816 | 12,286 | 39,471 |
| EBIT 1 | 24,889 | 6,275 | -14,618 | 4,323 | -2,210 | 25,334 |
| Operating Margin | 4.46% | 1.47% | -4.35% | 1.34% | -0.58% | 6.4% |
| Earnings before Tax (EBT) 1 | 43,590 | 20,635 | -17,106 | 1,28,642 | 60,597 | 71,472 |
| Net income 1 | 35,034 | 14,487 | -13,416 | 95,437 | 45,017 | 54,984 |
| Net margin | 6.28% | 3.39% | -3.99% | 29.65% | 11.9% | 13.89% |
| EPS 2 | 3,563 | 1,473 | -1,365 | 9,845 | 5,007 | 6,371 |
| Free Cash Flow 1 | 33,732 | 49,001 | -18,340 | 31,661 | -11,178 | 38,824 |
| FCF margin | 6.05% | 11.47% | -5.46% | 9.84% | -2.96% | 9.81% |
| FCF Conversion (EBITDA) | 70.67% | 172.76% | - | 177.72% | - | 98.36% |
| FCF Conversion (Net income) | 96.28% | 338.24% | - | 33.17% | - | 70.61% |
| Dividend per Share 2 | 1,600 | 1,000 | - | 1,500 | 1,500 | 1,500 |
| Announcement Date | 18/03/19 | 17/03/20 | 10/03/21 | 08/03/22 | 13/03/23 | 13/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 6,28,553 | 6,62,436 | 6,17,950 | 7,58,836 | 6,12,300 | 7,76,571 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 33,732 | 49,001 | -18,340 | 31,661 | -11,178 | 38,824 |
| ROE (net income / shareholders' equity) | 4.06% | 1.66% | -1.56% | 10.6% | 4.73% | 5.65% |
| ROA (Net income/ Total Assets) | 1.65% | 0.41% | -0.98% | 0.28% | -0.13% | 1.5% |
| Assets 1 | 21,29,216 | 35,05,205 | 13,68,432 | 3,42,43,809 | -3,35,94,454 | 36,76,399 |
| Book Value Per Share 2 | 88,643 | 88,549 | 86,464 | 99,889 | 1,09,950 | 1,14,955 |
| Cash Flow per Share 2 | 15,805 | 11,627 | 16,220 | 21,369 | 14,390 | 11,171 |
| Capex 1 | 5,571 | 2,239 | 2,718 | 5,238 | 1,309 | 14,763 |
| Capex / Sales | 1% | 0.52% | 0.81% | 1.63% | 0.35% | 3.73% |
| Announcement Date | 18/03/19 | 17/03/20 | 10/03/21 | 08/03/22 | 13/03/23 | 13/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +12.54% | 234M | |
| +10.13% | 628M | |
| +21.79% | 369M | |
| +9.38% | 64.83M | |
| -4.75% | 62.65M |
- Stock Market
- Equities
- A029530 Stock
- Financials sindoh Co.,Ltd.