CS WIND CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 50,000 KRW | -1.19% |
|
+0.40% | -28.77% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 588,606 | 3,053,777 | 2,770,659 | 2,850,348 | 2,908,350 | 2,071,474 | - | - |
| Enterprise Value (EV) 2 | 700.1 | 3,194 | 2,906 | 3,095 | 2,908 | 2,762 | 2,771 | 2,853 |
| P/E ratio | 18.4 x | 46.8 x | 39.4 x | -525 x | - | 19.9 x | 10.6 x | 8.37 x |
| Yield | 1.05% | 0.52% | 0.91% | 0.73% | - | 1.01% | 1.01% | 1.53% |
| Capitalization / Revenue | 0.74 x | 3.14 x | 2.3 x | 2.07 x | 1.88 x | 0.76 x | 0.63 x | 0.53 x |
| EV / Revenue | 0.88 x | 3.28 x | 2.41 x | 2.24 x | 1.88 x | 1.01 x | 0.84 x | 0.73 x |
| EV / EBITDA | 8.51 x | 25.2 x | 20.9 x | 23.2 x | - | 9.03 x | 6.39 x | 5.44 x |
| EV / FCF | -348 x | -37 x | -14.7 x | 49.6 x | - | -30.2 x | 22.3 x | - |
| FCF Yield | -0.29% | -2.7% | -6.8% | 2.02% | - | -3.32% | 4.48% | - |
| Price to Book | 1.78 x | 3.7 x | 3.04 x | 3.27 x | - | 2.11 x | 1.8 x | 1.66 x |
| Nbr of stocks (in thousands) | 30,979 | 34,506 | 42,171 | 41,429 | 41,429 | 41,429 | - | - |
| Reference price 3 | 19,000 | 88,500 | 65,700 | 68,800 | 70,200 | 50,000 | 50,000 | 50,000 |
| Announcement Date | 2/17/20 | 2/10/21 | 2/11/22 | 2/13/23 | 2/19/24 | - | - | - |
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 | 796.9 | 972.7 | 1,203 | 1,379 | 1,549 | 2,727 | 3,302 | 3,929 |
| EBITDA 1 | 82.28 | 126.9 | 139.1 | 133.5 | - | 305.7 | 433.3 | 524.5 |
| EBIT 1 | 60.8 | 97.89 | 101.8 | 46.72 | 142.2 | 195.3 | 295.6 | 373.9 |
| Operating Margin | 7.63% | 10.06% | 8.46% | 3.39% | 9.19% | 7.16% | 8.95% | 9.52% |
| Earnings before Tax (EBT) 1 | 35.68 | 62.37 | 91.76 | 0.2463 | 55.82 | 127.2 | 243.5 | - |
| Net income 1 | 28.55 | 38.85 | 69.08 | -14.62 | 51.15 | 102.7 | 198.2 | - |
| Net margin | 3.58% | 3.99% | 5.74% | -1.06% | 3.3% | 3.77% | 6% | - |
| EPS 2 | 1,030 | 1,892 | 1,667 | -131.0 | - | 2,513 | 4,716 | 5,971 |
| Free Cash Flow 3 | -2,011 | -86,214 | -197,697 | 62,378 | - | -91,580 | 124,250 | - |
| FCF margin | -252.3% | -8,863.54% | -16,427.58% | 4,523.43% | - | -3,358.69% | 3,762.61% | - |
| FCF Conversion (EBITDA) | - | - | - | 46,742.37% | - | - | 28,674.34% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | 62,703.16% | - |
| Dividend per Share 2 | 200.0 | 460.0 | 600.0 | 500.0 | - | 505.6 | 505.6 | 766.7 |
| Announcement Date | 2/17/20 | 2/10/21 | 2/11/22 | 2/13/23 | 2/19/24 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 214.5 | 467.9 | 310.1 | 327 | 323.1 | 418.3 | 350.5 | 415.5 | 380.5 | 402.1 | 599.7 | 655.6 | 652.7 | 754.6 |
| EBITDA 1 | - | - | - | 35.49 | 36.86 | - | 42.1 | - | - | - | 43.1 | 69.1 | 79.5 | 103.6 |
| EBIT 1 | 12.84 | 29.16 | 9.206 | 19.32 | 20.23 | -2.028 | 24.56 | 41.83 | 41.48 | 34.38 | 37.64 | 47.85 | 50.39 | 62.41 |
| Operating Margin | 5.99% | 6.23% | 2.97% | 5.91% | 6.26% | -0.48% | 7.01% | 10.07% | 10.9% | 8.55% | 6.28% | 7.3% | 7.72% | 8.27% |
| Earnings before Tax (EBT) 1 | 12.1 | 15.52 | -1.74 | 6.419 | 0.073 | -4.603 | 12.65 | 22.12 | 22.88 | -1.601 | 21.3 | 31.02 | 28.58 | 48.95 |
| Net income 1 | 10.2 | 8.737 | -5.258 | 6.322 | 5.371 | -12.12 | 7.859 | 20.64 | 19.12 | - | 17.36 | 25.12 | 23.18 | 43.2 |
| Net margin | 4.75% | 1.87% | -1.7% | 1.93% | 1.66% | -2.9% | 2.24% | 4.97% | 5.02% | - | 2.89% | 3.83% | 3.55% | 5.72% |
| EPS 2 | 250.0 | 184.0 | -125.0 | 158.0 | 129.0 | -293.0 | 184.0 | 498.0 | 461.0 | - | 677.9 | 748.2 | 844.8 | 1,031 |
| Dividend per Share 2 | - | 600.0 | - | - | - | 500.0 | - | - | - | - | - | - | - | 980.0 |
| Announcement Date | 11/5/21 | 2/11/22 | 5/16/22 | 8/9/22 | 11/9/22 | 2/13/23 | 5/10/23 | 8/9/23 | 11/8/23 | 2/19/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 111 | 140 | 135 | 245 | - | 691 | 699 | 782 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.354 x | 1.104 x | 0.9732 x | 1.836 x | - | 2.259 x | 1.614 x | 1.491 x |
| Free Cash Flow 2 | -2,011 | -86,214 | -197,697 | 62,378 | - | -91,580 | 124,250 | - |
| ROE (net income / shareholders' equity) | 8.42% | 9.48% | 9.46% | -1.57% | 5.38% | 11.1% | 18% | 17.9% |
| ROA (Net income/ Total Assets) | 4.3% | 4.67% | 4.99% | -0.55% | - | 3.73% | 6.69% | - |
| Assets 1 | 663.5 | 831.1 | 1,385 | 2,641 | - | 2,758 | 2,964 | - |
| Book Value Per Share 3 | 10,688 | 23,900 | 21,577 | 21,045 | - | 23,709 | 27,705 | 30,201 |
| Cash Flow per Share 3 | - | 1,470 | -2,543 | 3,703 | - | 4,358 | 6,302 | 6,719 |
| Capex 1 | 87.7 | 110 | 92.3 | 91.9 | - | 277 | 208 | 237 |
| Capex / Sales | 11% | 11.33% | 7.67% | 6.66% | - | 10.17% | 6.31% | 6.02% |
| Announcement Date | 2/17/20 | 2/10/21 | 2/11/22 | 2/13/23 | 2/19/24 | - | - | - |
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
13
Last Close Price
50,000
KRW
Average target price
79,769
KRW
Spread / Average Target
+59.54%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -28.77% | 1.5B | |
| -14.35% | 26.45B | |
| +9.03% | 6.8B | |
| -1.50% | 4.68B | |
| -7.12% | 3.85B | |
| +28.18% | 2.5B | |
| -18.97% | 2.33B | |
| -27.69% | 1.69B | |
| +46.53% | 1.59B | |
| -25.66% | 1.32B |
- Stock Market
- Equities
- A112610 Stock
- Financials CS Wind Corporation
