LS ECO ENERGY LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30,500 KRW | -1.93% |
|
-7.15% | +45.93% |
| Apr. 19 | LS Eco Energy Clinches Cable Project in Denmark | MT |
| Mar. 06 | LS Eco Energy Secures Deal to Supply Voltage Cables to SP Group | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 245,612 | 235,252 | 239,705 | 220,359 | 633,846 | 924,991 | - | - |
| Enterprise Value (EV) 2 | 308.4 | 339.3 | 382.1 | 369.3 | 633.8 | 1,048 | 1,034 | 1,023 |
| P/E ratio | 15.3 x | 32.4 x | 16.3 x | -116 x | 154 x | 51.9 x | 45.3 x | 42.3 x |
| Yield | 2.24% | 2.57% | 3.03% | 3.43% | - | 0.69% | 0.7% | 0.71% |
| Capitalization / Revenue | 0.47 x | 0.41 x | 0.32 x | 0.27 x | 0.87 x | 1.26 x | 1.18 x | 1.11 x |
| EV / Revenue | 0.59 x | 0.59 x | 0.51 x | 0.45 x | 0.87 x | 1.43 x | 1.31 x | 1.23 x |
| EV / EBITDA | 9.54 x | 14.5 x | 10.9 x | 10.5 x | 17.1 x | 25.5 x | 23.1 x | 21.1 x |
| EV / FCF | -9.17 x | -18.8 x | -11.1 x | -364 x | - | 32.7 x | -517 x | 36.5 x |
| FCF Yield | -10.9% | -5.31% | -8.99% | -0.27% | - | 3.05% | -0.19% | 2.74% |
| Price to Book | 1.52 x | 1.78 x | 1.55 x | 1.47 x | - | 5.77 x | 5.28 x | 4.81 x |
| Nbr of stocks (in thousands) | 30,625 | 30,238 | 30,228 | 30,228 | 30,328 | 30,328 | - | - |
| Reference price 3 | 8,020 | 7,780 | 7,930 | 7,290 | 20,900 | 30,500 | 30,500 | 30,500 |
| Announcement Date | 1/17/20 | 2/9/21 | 1/17/22 | 2/8/23 | 2/7/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 520.3 | 579.6 | 743.5 | 818.5 | 731.1 | 732.1 | 786.4 | 830.5 |
| EBITDA 1 | 32.32 | 23.4 | 35 | 35.11 | 37.17 | 41.13 | 44.67 | 48.4 |
| EBIT 1 | 25.95 | 16.08 | 28.2 | 27.45 | 29.49 | 35.17 | 38.4 | 41.07 |
| Operating Margin | 4.99% | 2.77% | 3.79% | 3.35% | 4.03% | 4.8% | 4.88% | 4.94% |
| Earnings before Tax (EBT) 1 | 22.35 | 12.27 | 21.06 | -5.072 | 8.593 | 25.47 | 29.72 | 31.77 |
| Net income 1 | 17.09 | 8.283 | 14.64 | -1.916 | 4.13 | 17.93 | 20.68 | 22.27 |
| Net margin | 3.28% | 1.43% | 1.97% | -0.23% | 0.56% | 2.45% | 2.63% | 2.68% |
| EPS 2 | 523.0 | 240.0 | 486.0 | -63.00 | 136.0 | 587.7 | 674.0 | 721.7 |
| Free Cash Flow 3 | -33,648 | -18,002 | -34,355 | -1,014 | - | 32,000 | -2,000 | 28,000 |
| FCF margin | -6,467.09% | -3,105.8% | -4,620.94% | -123.94% | - | 4,371.14% | -254.32% | 3,371.46% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 77,795.79% | - | 57,851.24% |
| FCF Conversion (Net income) | - | - | - | - | - | 178,438.69% | - | 125,748.48% |
| Dividend per Share 2 | 180.0 | 200.0 | 240.0 | 250.0 | - | 210.0 | 215.0 | 216.7 |
| Announcement Date | 1/17/20 | 2/9/21 | 1/17/22 | 2/8/23 | 2/7/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 203 | 163.2 | 195.6 | 234.3 | 194.3 | 194.3 | 176.4 | 187.3 | 167.5 | 199.8 | 179.9 | 185.3 | 174.2 | 194.7 | 212.8 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | 11.54 | 9.5 | 10.9 | 10 | 13 |
| EBIT 1 | 5.433 | 8.059 | 6.833 | 8.746 | 9.394 | 2.496 | 5.272 | 5.941 | 11.06 | 7.215 | 9.7 | 8.3 | 8.95 | 8.3 | 11.6 |
| Operating Margin | 2.68% | 4.94% | 3.49% | 3.73% | 4.83% | 1.28% | 2.99% | 3.17% | 6.6% | 3.61% | 5.39% | 4.48% | 5.14% | 4.26% | 5.45% |
| Earnings before Tax (EBT) 1 | 5.096 | 4.915 | 5.295 | 4.385 | 4.122 | -18.86 | 1.707 | 1.446 | 3.656 | 1.783 | 9.521 | 5.25 | 5.45 | 4.95 | 11.6 |
| Net income 1 | 3.226 | 3.872 | 3.45 | 3.14 | - | -11.2 | - | - | - | - | 7.248 | 3.6 | 3.2 | 3.7 | 7.9 |
| Net margin | 1.59% | 2.37% | 1.76% | 1.34% | - | -5.77% | - | - | - | - | 4.03% | 1.94% | 1.84% | 1.9% | 3.71% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/29/21 | 1/17/22 | 4/14/22 | 7/13/22 | 10/26/22 | 2/8/23 | 5/15/23 | 7/25/23 | 11/2/23 | 2/7/24 | 4/24/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 62.8 | 104 | 142 | 149 | - | 123 | 109 | 97.6 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.943 x | 4.447 x | 4.069 x | 4.241 x | - | 2.989 x | 2.439 x | 2.015 x |
| Free Cash Flow 2 | -33,648 | -18,002 | -34,355 | -1,014 | - | 32,000 | -2,000 | 28,000 |
| ROE (net income / shareholders' equity) | 11.2% | 5.34% | 10.2% | -5.53% | - | 12% | 12.5% | 12.2% |
| ROA (Net income/ Total Assets) | 4.82% | 2.13% | 3.22% | -0.38% | - | 6.5% | 6.13% | 6.9% |
| Assets 1 | 354.6 | 388.1 | 454.6 | 501 | - | 275.9 | 337.1 | 322.7 |
| Book Value Per Share 3 | 5,265 | 4,374 | 5,107 | 4,964 | - | 5,282 | 5,782 | 6,347 |
| Cash Flow per Share 3 | -744.0 | -450.0 | -1,075 | 270.0 | - | 1,173 | 1,250 | 1,316 |
| Capex 1 | 10.9 | 4.3 | 1.87 | 9.17 | - | 5 | 5.2 | 5.5 |
| Capex / Sales | 2.09% | 0.74% | 0.25% | 1.12% | - | 0.68% | 0.66% | 0.66% |
| Announcement Date | 1/17/20 | 2/9/21 | 1/17/22 | 2/8/23 | 2/7/24 | - | - | - |
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
4
Last Close Price
30,500
KRW
Average target price
23,125
KRW
Spread / Average Target
-24.18%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +45.93% | 678M | |
| +39.31% | 5.14B | |
| +12.65% | 4.54B | |
| -7.37% | 4.45B | |
| +32.02% | 4.44B | |
| +24.61% | 4.4B | |
| +13.39% | 4.05B | |
| +61.80% | 3.03B | |
| +71.03% | 2.35B | |
| +8.43% | 2.3B |
- Stock Market
- Equities
- A229640 Stock
- Financials LS Eco Energy Ltd.
