DONG IN ENTECH CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24,000 KRW | -2.04% |
|
-7.51% | +12.94% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 130,220 | 146,943 | - | - |
| Enterprise Value (EV) 2 | 163.3 | 178.7 | 150.7 | 124.7 |
| P/E ratio | 5.81 x | 5.79 x | 4.32 x | 3.77 x |
| Yield | 2.64% | 2.33% | 3.15% | 3.33% |
| Capitalization / Revenue | 0.6 x | 0.58 x | 0.49 x | 0.43 x |
| EV / Revenue | 0.76 x | 0.71 x | 0.5 x | 0.37 x |
| EV / EBITDA | 4.85 x | 4.37 x | 2.96 x | 2.15 x |
| EV / FCF | - | 12 x | 13.5 x | 7.29 x |
| FCF Yield | - | 8.34% | 7.43% | 13.7% |
| Price to Book | 0.99 x | 0.95 x | 0.79 x | 0.67 x |
| Nbr of stocks (in thousands) | 6,128 | 6,123 | - | - |
| Reference price 3 | 21,250 | 24,000 | 24,000 | 24,000 |
| Announcement Date | 2/13/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 216.1 | 252 | 302.8 | 338.6 |
| EBITDA 1 | - | 33.65 | 40.9 | 50.95 | 57.95 |
| EBIT 1 | - | 28.48 | 35.1 | 44.85 | 51.6 |
| Operating Margin | - | 13.18% | 13.93% | 14.81% | 15.24% |
| Earnings before Tax (EBT) 1 | - | 27.46 | 34.3 | 44.7 | 51.5 |
| Net income 1 | 28.32 | 20.78 | 25.4 | 34.05 | 39.05 |
| Net margin | - | 9.62% | 10.08% | 11.24% | 11.53% |
| EPS 2 | 6,264 | 3,655 | 4,143 | 5,560 | 6,372 |
| Free Cash Flow 3 | - | - | 14,900 | 11,200 | 17,100 |
| FCF margin | - | - | 5,912.7% | 3,698.2% | 5,050.95% |
| FCF Conversion (EBITDA) | - | - | 36,430.32% | 21,982.34% | 29,508.2% |
| FCF Conversion (Net income) | - | - | 58,661.42% | 32,892.8% | 43,790.01% |
| Dividend per Share 2 | - | 560.0 | 560.0 | 755.0 | 800.0 |
| Announcement Date | 5/17/23 | 2/13/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | - | 57.8 | 68.2 | 78.7 |
| EBITDA | - | - | - | - |
| EBIT 1 | - | 7.6 | 10 | - |
| Operating Margin | - | 13.15% | 14.66% | - |
| Earnings before Tax (EBT) 1 | - | 7.8 | 9.3 | - |
| Net income 1 | 4.495 | 5.7 | 7 | 8.2 |
| Net margin | - | 9.86% | 10.26% | 10.42% |
| EPS | 735.0 | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 5/14/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 33.1 | 31.8 | 3.8 | - |
| Net Cash position 1 | - | - | - | - | 22.2 |
| Leverage (Debt/EBITDA) | - | 0.9824 x | 0.7775 x | 0.0746 x | - |
| Free Cash Flow 2 | - | - | 14,900 | 11,200 | 17,100 |
| ROE (net income / shareholders' equity) | - | 22.5% | 17.7% | 20% | 19.1% |
| ROA (Net income/ Total Assets) | - | 9.8% | 11.1% | 12.9% | 13.4% |
| Assets 1 | - | 212.1 | 228.8 | 264 | 291.4 |
| Book Value Per Share 3 | - | 21,515 | 25,270 | 30,408 | 36,024 |
| Cash Flow per Share 3 | - | 2,056 | 5,818 | 7,240 | 8,345 |
| Capex 1 | - | 7.73 | 18.3 | 14.3 | 11.8 |
| Capex / Sales | - | 3.58% | 7.26% | 4.71% | 3.49% |
| Announcement Date | 5/17/23 | 2/13/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
24,000
KRW
Average target price
36,500
KRW
Spread / Average Target
+52.08%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +12.94% | 107M | |
| +4.27% | 5.09B | |
| +17.56% | 4.52B | |
| 0.00% | 3.98B | |
| +4.53% | 2.75B | |
| +120.10% | 1.39B | |
| -41.22% | 1.33B | |
| +23.84% | 1.1B | |
| +40.06% | 1.02B | |
| -8.53% | 896M |
- Stock Market
- Equities
- A111380 Stock
- Financials Dong In Entech Co., Ltd
