Stock A049770 DONGWON F&B CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dongwon F&B Co., Ltd.

Equities

A049770

KR7049770001

Food Processing

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
37,050 KRW +0.95% Intraday chart for Dongwon F&B Co., Ltd. -2.50% +13.30%
Mar. 20 Dongwon F&B Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Dongwon F&B Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 872,162 690,783 750,600 605,882 630,967 714,903 -
Enterprise Value (EV) 1 872,675 691,320 751,242 606,379 630,967 714,903 714,903
P/E ratio 13.3 x 8.86 x 10.8 x 6.67 x 5.8 x 6.07 x 5.26 x
Yield 1.33% 1.68% 1.8% 2.23% - 1.89% 5.67%
Capitalization / Revenue 0.29 x 0.22 x 0.22 x 0.15 x 0.14 x 0.16 x 0.15 x
EV / Revenue 0.29 x 0.22 x 0.22 x 0.15 x 0.14 x 0.16 x 0.15 x
EV / EBITDA 5.41 x 3.79 x 3.65 x 2.89 x 2.49 x 2.57 x 2.38 x
EV / FCF -19,923,301 x 10,109,493 x 8,600,850 x 8,827,635 x - - -
FCF Yield -0% 0% 0% 0% - - -
Price to Book 1.28 x 0.92 x 0.94 x 0.69 x - 0.67 x 0.62 x
Nbr of stocks (in thousands) 19,296 19,296 19,296 19,296 19,296 19,296 -
Reference price 2 45,200 35,800 38,900 31,400 32,700 37,050 37,050
Announcement Date 2/10/20 2/10/21 2/10/22 2/14/23 2/14/24 - -
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 3,030 3,170 3,491 4,024 4,361 4,607 4,868
EBITDA 1 161.2 182.1 205.6 210 253.8 278 301
EBIT 1 101.4 116.3 130.2 128.7 166.7 181.3 199.5
Operating Margin 3.35% 3.67% 3.73% 3.2% 3.82% 3.94% 4.1%
Earnings before Tax (EBT) 1 87.04 103.3 96.27 118.6 146.8 155 176.5
Net income 1 65.66 77.93 69.12 90.82 108.8 118 136
Net margin 2.17% 2.46% 1.98% 2.26% 2.5% 2.56% 2.79%
EPS 2 3,403 4,039 3,602 4,707 5,641 6,106 7,046
Free Cash Flow -43,776 68,330 87,270 68,635 - - -
FCF margin -1,444.63% 2,155.35% 2,499.97% 1,705.81% - - -
FCF Conversion (EBITDA) - 37,518.79% 42,444.58% 32,684.57% - - -
FCF Conversion (Net income) - 87,680.33% 126,264.74% 75,571.45% - - -
Dividend per Share 2 600.0 600.0 700.0 700.0 - 700.0 2,100
Announcement Date 2/10/20 2/10/21 2/10/22 2/14/23 2/14/24 - -
1KRW in Billions2KRW
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 1 965.1 887.7 947.9 964.2 1,115 996.8 1,081 1,052 1,207 1,021 1,151 1,101 1,284 1,071
EBITDA - - - - - - - - - - - - - -
EBIT 1 49.06 15.67 32.24 22.42 45.13 28.91 43.44 27.45 63.04 32.79 49.8 31.3 67.3 32.8
Operating Margin 5.08% 1.76% 3.4% 2.33% 4.05% 2.9% 4.02% 2.61% 5.22% 3.21% 4.33% 2.84% 5.24% 3.06%
Earnings before Tax (EBT) 1 26 12.08 28.47 - - 33.02 38.74 21.29 57.06 29.7 42.8 - - -
Net income 15.1 9.21 20.81 14.65 - 26.78 29.94 16.65 44.28 17.96 - - - -
Net margin 1.57% 1.04% 2.2% 1.52% - 2.69% 2.77% 1.58% 3.67% 1.76% - - - -
EPS - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/4/21 2/10/22 5/3/22 8/5/22 11/2/22 2/14/23 5/3/23 8/4/23 11/1/23 2/14/24 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 513 537 643 497 - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) 3.183 x 2.946 x 3.126 x 2.364 x - - -
Free Cash Flow -43,776 68,330 87,270 68,635 - - -
ROE (net income / shareholders' equity) 10% 10.9% 8.99% 10.8% 11.7% 11.5% 12.3%
ROA (Net income/ Total Assets) 4.41% 4.78% 3.84% 4.5% - 5.5% 6.2%
Assets 1 1,489 1,629 1,800 2,018 - 2,145 2,194
Book Value Per Share 2 35,304 38,711 41,399 45,803 - 55,535 59,611
Cash Flow per Share 2 -2,362 8,099 8,270 6,583 - 10,728 10,885
Capex 1 178 87.9 72.3 58.4 - 60 70
Capex / Sales 5.87% 2.77% 2.07% 1.45% - 1.3% 1.44%
Announcement Date 2/10/20 2/10/21 2/10/22 2/14/23 2/14/24 - -
1KRW in Billions2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Dongwon F&B Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
37,050 KRW
Average target price
45,500 KRW
Spread / Average Target
+22.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Ready-Made Meals

1st Jan change Capi.
DONGWON F&B CO., LTD. Stock Dongwon F&B Co., Ltd.
+13.30% 519M
PT INDOFOOD CBP SUKSES MAKMUR TBK Stock PT Indofood CBP Sukses Makmur Tbk
+0.24% 7.62B
TINGYI CAYMAN ISLANDS HOLDING CORP Stock Tingyi Cayman Islands Holding Corp
-7.35% 6.35B
NONGSHIM CO., LTD. Stock Nongshim Co., Ltd.
-4.05% 1.64B
CCL PRODUCTS (INDIA) LIMITED Stock CCL Products (India) Limited
-9.71% 930M
NISSIN FOODS COMPANY LIMITED Stock Nissin Foods Company Limited
-19.68% 669M
S FOODS INC. Stock S Foods Inc.
-8.19% 608M
ZHONGYIN BABI FOOD CO., LTD. Stock Zhongyin Babi Food Co., Ltd.
-22.81% 572M
TASTY BITE EATABLES LIMITED Stock Tasty Bite Eatables Limited
-11.65% 362M
WARABEYA NICHIYO HOLDINGS CO., LTD. Stock Warabeya Nichiyo Holdings Co., Ltd.
-29.26% 269M
Ready-Made Meals
  1. Stock Market
  2. Equities
  3. A049770 Stock
  4. Financials Dongwon F&B Co., Ltd.