Stock A003310 DAEJOO INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Daejoo Inc.

Equities

A003310

KR7003310000

Fishing & Farming

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
1,739 KRW +0.46% Intraday chart for Daejoo Inc. +1.46% +1.99%
2023 Daejoo Inc. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2023 Daejoo Inc. Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 51,319 49,903 77,332 67,422 74,678 60,344
Enterprise Value (EV) 1 71,167 65,235 90,565 82,200 85,764 63,530
P/E ratio 30.5 x 27.6 x 22.1 x 17.6 x 17.2 x 5.95 x
Yield 2.07% 2.13% 1.6% 1.57% 1.66% 2.46%
Capitalization / Revenue 0.61 x 0.59 x 0.91 x 0.8 x 0.75 x 0.57 x
EV / Revenue 0.85 x 0.77 x 1.06 x 0.97 x 0.86 x 0.6 x
EV / EBITDA 15.4 x 13.4 x 13.9 x 17.2 x 11.2 x 6.25 x
EV / FCF -6.61 x 14.1 x 29.5 x 43.1 x 16 x 9.83 x
FCF Yield -15.1% 7.09% 3.39% 2.32% 6.24% 10.2%
Price to Book 1.01 x 0.96 x 1.43 x 1.04 x 1.08 x 0.79 x
Nbr of stocks (in thousands) 35,392 35,392 35,392 35,392 35,392 35,392
Reference price 2 1,450 1,410 2,185 1,905 2,110 1,705
Announcement Date 3/12/19 3/16/20 3/17/21 3/21/22 3/20/23 3/20/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 84,052 84,291 85,169 84,375 99,236 105,015
EBITDA 1 4,633 4,857 6,537 4,792 7,659 10,170
EBIT 1 3,357 2,703 4,469 2,649 5,525 7,651
Operating Margin 3.99% 3.21% 5.25% 3.14% 5.57% 7.29%
Earnings before Tax (EBT) 1 2,718 2,318 4,406 4,956 5,415 9,546
Net income 1 1,681 1,807 3,498 3,829 4,337 10,150
Net margin 2% 2.14% 4.11% 4.54% 4.37% 9.67%
EPS 2 47.50 51.07 98.84 108.2 122.5 286.8
Free Cash Flow 1 -10,769 4,628 3,075 1,905 5,350 6,466
FCF margin -12.81% 5.49% 3.61% 2.26% 5.39% 6.16%
FCF Conversion (EBITDA) - 95.28% 47.04% 39.76% 69.85% 63.58%
FCF Conversion (Net income) - 256.04% 87.89% 49.76% 123.35% 63.7%
Dividend per Share 2 30.00 30.00 35.00 30.00 35.00 42.00
Announcement Date 3/12/19 3/16/20 3/17/21 3/21/22 3/20/23 3/20/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 19,848 15,331 13,233 14,777 11,086 3,186
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.284 x 3.157 x 2.024 x 3.083 x 1.447 x 0.3133 x
Free Cash Flow 1 -10,769 4,628 3,075 1,905 5,350 6,466
ROE (net income / shareholders' equity) 3.32% 3.51% 6.52% 6.42% 6.5% 13.9%
ROA (Net income/ Total Assets) 2.41% 1.91% 3.17% 1.77% 3.4% 4.42%
Assets 1 69,656 94,504 110,528 216,841 127,597 229,703
Book Value Per Share 2 1,440 1,472 1,530 1,823 1,949 2,167
Cash Flow per Share 2 7.500 9.610 99.20 45.00 42.80 264.0
Capex 1 8,765 635 602 144 94 1,027
Capex / Sales 10.43% 0.75% 0.71% 0.17% 0.09% 0.98%
Announcement Date 3/12/19 3/16/20 3/17/21 3/21/22 3/20/23 3/20/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Animal Feed

1st Jan change Capi.
DAEJOO INC. Stock Daejoo Inc.
+1.99% 44.54M
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.04% 11.48B
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-4.29% 5.8B
PT CHAROEN POKPHAND INDONESIA TBK Stock PT Charoen Pokphand Indonesia Tbk
-1.49% 5.05B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
+1.02% 4.23B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-21.31% 2.67B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
+1.63% 1.77B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-22.67% 1.13B
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-20.67% 933M
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-16.12% 886M
Animal Feed
  1. Stock Market
  2. Equities
  3. A003310 Stock
  4. Financials Daejoo Inc.