Stock A036830 SOULBRAIN HOLDINGS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Soulbrain Holdings Co., Ltd.

Equities

A036830

KR7036830008

Specialty Chemicals

End-of-day quote Korea S.E.
Other stock markets
 03:30:00 04/07/2024 am IST 		5-day change 1st Jan Change
79,000 KRW +14.99% Intraday chart for Soulbrain Holdings Co., Ltd. +14.66% +78.13%
06/03 Do-Fluoride New Materials Ties Up With Korea's Soulbrain For LiPF6 Joint Venture MT
2023 Soulbrain Holdings Co., Ltd. completed the acquisition of 17.28% stake in DNF Co.,Ltd. from Myeong-woon Kim, Young-jae Choi, Kim Hyun-tae, Kim Eun-kyung, Kim Hae-chan, Kim Yu -bin. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 8,06,802 14,22,311 9,31,838 7,14,891 4,91,746 9,16,342
Enterprise Value (EV) 1 7,43,165 12,28,383 10,03,006 8,11,591 6,70,775 10,98,221
P/E ratio 8.1 x 12.1 x 0.42 x 22.7 x 7.66 x 10.1 x
Yield 1.58% 1.01% - 0.43% 0.71% 0.45%
Capitalization / Revenue 0.84 x 1.39 x 3.95 x 1.71 x 0.87 x 1.39 x
EV / Revenue 0.77 x 1.2 x 4.25 x 1.95 x 1.19 x 1.66 x
EV / EBITDA 3.54 x 5.45 x 18.2 x 9.9 x 6.68 x 6.72 x
EV / FCF 30.5 x 11.8 x -4.73 x 41.2 x -23.2 x -91.9 x
FCF Yield 3.28% 8.49% -21.1% 2.43% -4.31% -1.09%
Price to Book 1.11 x 1.71 x 0.9 x 0.66 x 0.43 x 0.74 x
Nbr of stocks (in thousands) 9,382 9,329 20,662 20,662 20,662 20,662
Reference price 2 85,999 1,52,466 45,100 34,600 23,800 44,350
Announcement Date 18/03/19 16/03/20 19/03/21 21/03/22 21/03/23 18/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 9,63,425 10,21,272 2,35,745 4,17,195 5,65,106 6,61,555
EBITDA 1 2,10,024 2,25,230 55,066 82,007 1,00,452 1,63,351
EBIT 1 1,61,430 1,73,134 16,576 54,442 67,497 1,25,974
Operating Margin 16.76% 16.95% 7.03% 13.05% 11.94% 19.04%
Earnings before Tax (EBT) 1 1,46,637 1,71,758 68,899 49,710 64,611 1,03,017
Net income 1 99,549 1,17,219 14,42,659 31,458 64,189 91,028
Net margin 10.33% 11.48% 611.96% 7.54% 11.36% 13.76%
EPS 2 10,621 12,565 1,06,556 1,523 3,107 4,406
Free Cash Flow 1 24,354 1,04,328 -2,11,846 19,689 -28,921 -11,949
FCF margin 2.53% 10.22% -89.86% 4.72% -5.12% -1.81%
FCF Conversion (EBITDA) 11.6% 46.32% - 24.01% - -
FCF Conversion (Net income) 24.46% 89% - 62.59% - -
Dividend per Share 2 1,356 1,537 - 150.0 170.0 200.0
Announcement Date 18/03/19 16/03/20 19/03/21 21/03/22 21/03/23 18/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 23.4
Net margin -
EPS 2 1,133
Dividend per Share -
Announcement Date 14/11/23
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 71,168 96,700 1,79,029 1,81,880
Net Cash position 1 63,637 1,93,928 - - - -
Leverage (Debt/EBITDA) - - 1.292 x 1.179 x 1.782 x 1.113 x
Free Cash Flow 1 24,354 1,04,328 -2,11,846 19,689 -28,921 -11,949
ROE (net income / shareholders' equity) 14.9% 15.1% 6% 2.8% 5.21% 6.82%
ROA (Net income/ Total Assets) 10.6% 9.99% 0.83% 2.38% 2.63% 4.53%
Assets 1 9,38,361 11,72,949 17,40,03,041 13,23,449 24,44,289 20,08,379
Book Value Per Share 2 77,772 89,111 50,120 52,436 55,592 59,882
Cash Flow per Share 2 19,709 37,128 5,273 7,443 4,960 6,002
Capex 1 81,631 1,02,003 2,80,671 22,640 43,579 1,31,925
Capex / Sales 8.47% 9.99% 119.06% 5.43% 7.71% 19.94%
Announcement Date 18/03/19 16/03/20 19/03/21 21/03/22 21/03/23 18/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Specialty Chemicals

1st Jan change Capi.
SOULBRAIN HOLDINGS CO., LTD. Stock Soulbrain Holdings Co., Ltd.
+78.13% 118.34Cr
ECOLAB INC. Stock Ecolab Inc.
+18.91% 6.74TCr
SIKA AG Stock Sika AG
-4.27% 4.64TCr
GIVAUDAN SA Stock Givaudan SA
+23.54% 4.43TCr
FUJIFILM HOLDINGS CORPORATION Stock Fujifilm Holdings Corporation
+36.70% 2.91TCr
EMS-CHEMIE HOLDING AG Stock EMS-CHEMIE HOLDING AG
+11.45% 1.95TCr
SYMRISE AG Stock Symrise AG
+15.06% 1.72TCr
POSCO FUTURE M CO., LTD. Stock Posco Future M Co., Ltd.
-25.35% 1.5TCr
CELANESE CORPORATION Stock Celanese Corporation
-13.27% 1.47TCr
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A. Stock Sociedad Química y Minera de Chile S.A.
-29.84% 1.21TCr
Other Specialty Chemicals
  1. Stock Market
  2. Equities
  3. A036830 Stock
  4. Financials Soulbrain Holdings Co., Ltd.