DONGWON SYSTEMS CORPORATION Financials Dongwon Systems Corporation
Equities
A014820
KR7014820005
Non-Paper Containers & Packaging
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40,700 KRW | 0.00% |
|
-4.01% | +17.97% |
| Mar. 19 | Dongwon Systems Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Jan. 17 | Dongwon Industries Plans 22.5% Share Cancellation to Enhance Shareholder Value | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 755,430 | 915,797 | 1,493,258 | 1,176,807 | 1,007,013 | 1,186,205 | - |
| Enterprise Value (EV) 2 | 755.4 | 1,249 | 1,888 | 1,472 | 1,305 | 1,609 | 1,608 |
| P/E ratio | 19.8 x | - | 33.1 x | 14.6 x | 15.7 x | 18.1 x | 14 x |
| Yield | - | 1.68% | 1.17% | 1.48% | 1.74% | 1.47% | 1.47% |
| Capitalization / Revenue | 0.72 x | 0.85 x | 1.19 x | 0.82 x | 0.79 x | 0.83 x | 0.73 x |
| EV / Revenue | 0.72 x | 1.16 x | 1.51 x | 1.02 x | 1.02 x | 1.12 x | 0.99 x |
| EV / EBITDA | - | 8.12 x | 11.9 x | 8.63 x | 8.16 x | 8.99 x | 7.76 x |
| EV / FCF | - | - | 206 x | 12.6 x | 18 x | -56.9 x | 87.4 x |
| FCF Yield | - | - | 0.48% | 7.95% | 5.55% | -1.76% | 1.14% |
| Price to Book | - | 1.87 x | 2.24 x | 1.61 x | 1.29 x | 1.47 x | 1.35 x |
| Nbr of stocks (in thousands) | 25,687 | 25,687 | 29,257 | 29,058 | 29,255 | 29,255 | - |
| Reference price 3 | 29,400 | 35,700 | 51,200 | 40,600 | 34,500 | 40,700 | 40,700 |
| Announcement Date | 3/17/20 | 2/9/21 | 2/9/22 | 2/13/23 | 2/14/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,042 | 1,079 | 1,253 | 1,437 | 1,277 | 1,436 | 1,619 |
| EBITDA 1 | - | 153.9 | 158.9 | 170.5 | 159.9 | 178.9 | 207.3 |
| EBIT 1 | - | 97.67 | 90 | 91.84 | 80.85 | 94.6 | 120 |
| Operating Margin | - | 9.06% | 7.18% | 6.39% | 6.33% | 6.59% | 7.41% |
| Earnings before Tax (EBT) 1 | - | - | 65.23 | 78.87 | 69.47 | 83.6 | 108.5 |
| Net income 1 | - | - | 39.87 | 72.49 | 64.11 | 65.2 | 84.6 |
| Net margin | - | - | 3.18% | 5.04% | 5.02% | 4.54% | 5.23% |
| EPS 2 | 1,485 | - | 1,549 | 2,784 | 2,194 | 2,249 | 2,916 |
| Free Cash Flow 3 | - | - | 9,152 | 117,018 | 72,477 | -28,300 | 18,400 |
| FCF margin | - | - | 730.46% | 8,143.25% | 5,677.09% | -1,970.75% | 1,136.5% |
| FCF Conversion (EBITDA) | - | - | 5,758.64% | 68,641.28% | 45,318.5% | - | 8,876.03% |
| FCF Conversion (Net income) | - | - | 22,952.66% | 161,437.83% | 113,043.43% | - | 21,749.41% |
| Dividend per Share 2 | - | 600.0 | 600.0 | 600.0 | 600.0 | 600.0 | 600.0 |
| Announcement Date | 3/17/20 | 2/9/21 | 2/9/22 | 2/13/23 | 2/14/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q4 |
|---|---|---|
| Net sales 1 | 327.4 | 299.3 |
| EBITDA | - | - |
| EBIT 1 | 17.65 | 14.24 |
| Operating Margin | 5.39% | 4.76% |
| Earnings before Tax (EBT) 1 | - | 10.24 |
| Net income 1 | 12.89 | 12.33 |
| Net margin | 3.94% | 4.12% |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 5/3/23 | 2/14/24 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 333 | 395 | 295 | 298 | 423 | 422 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 2.166 x | 2.486 x | 1.73 x | 1.866 x | 2.363 x | 2.036 x |
| Free Cash Flow 2 | - | - | 9,152 | 117,018 | 72,477 | -28,300 | 18,400 |
| ROE (net income / shareholders' equity) | - | 10.3% | 6.95% | 10.4% | 8.56% | 8.3% | 10% |
| ROA (Net income/ Total Assets) | - | 5.11% | 2.9% | - | - | - | - |
| Assets 1 | - | - | 1,374 | - | - | - | - |
| Book Value Per Share 3 | - | 19,058 | 22,868 | 25,285 | 26,641 | 27,769 | 30,059 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 120 | 76.2 | 97.7 | 142 | 97.6 | 110 |
| Capex / Sales | - | 11.17% | 6.08% | 6.8% | 11.12% | 6.8% | 6.79% |
| Announcement Date | 3/17/20 | 2/9/21 | 2/9/22 | 2/13/23 | 2/14/24 | - | - |
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
OUTPERFORM
Number of Analysts
1
Last Close Price
40,700
KRW
Average target price
50,000
KRW
Spread / Average Target
+22.85%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +17.97% | 869M | |
| +19.75% | 21.38B | |
| +12.31% | 18.29B | |
| +20.84% | 9.45B | |
| +1.94% | 5.42B | |
| +3.25% | 4.99B | |
| +17.72% | 3.16B | |
| -1.59% | 3.05B | |
| -8.46% | 2.25B | |
| +7.36% | 2.07B |
- Stock Market
- Equities
- A014820 Stock
- Financials Dongwon Systems Corporation
