Stock A084670 DONGYANG EXPRESS CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dongyang Express Corp.

Equities

A084670

KR7084670009

Passenger Transportation, Ground & Sea

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
11,500 KRW +0.17% Intraday chart for Dongyang Express Corp. -0.35% -11.74%
Mar. 20 Dongyang Express Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Dongyang Express Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 83,392 73,144 65,513 45,005 36,135 33,995
Enterprise Value (EV) 1 118,043 67,054 97,067 91,105 93,653 100,361
P/E ratio 62 x 2.25 x -4.01 x -1.89 x -2.83 x -11 x
Yield 3.47% 17.2% 10% - - -
Capitalization / Revenue 0.63 x 0.52 x 0.78 x 0.55 x 0.35 x 0.28 x
EV / Revenue 0.89 x 0.48 x 1.16 x 1.12 x 0.9 x 0.84 x
EV / EBITDA 12.1 x 4.42 x -6.01 x -5.54 x -15.6 x 19.7 x
EV / FCF 8.13 x 5.46 x -4.18 x -9.27 x -12.4 x -15 x
FCF Yield 12.3% 18.3% -23.9% -10.8% -8.08% -6.65%
Price to Book 0.71 x 0.55 x 0.61 x 0.53 x 0.48 x 0.49 x
Nbr of stocks (in thousands) 2,896 2,684 2,621 2,609 2,609 2,609
Reference price 2 28,800 27,250 25,000 17,250 13,850 13,030
Announcement Date 3/18/19 3/17/20 3/17/21 3/21/22 3/21/23 3/20/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 132,273 140,473 83,541 81,176 104,429 119,971
EBITDA 1 9,720 15,176 -16,145 -16,444 -5,996 5,102
EBIT 1 2,886 9,955 -22,123 -22,023 -11,217 -287.9
Operating Margin 2.18% 7.09% -26.48% -27.13% -10.74% -0.24%
Earnings before Tax (EBT) 1 2,758 41,371 -19,706 -30,518 -15,765 -2,355
Net income 1 1,379 32,760 -16,385 -23,926 -12,781 -3,085
Net margin 1.04% 23.32% -19.61% -29.47% -12.24% -2.57%
EPS 2 464.4 12,104 -6,230 -9,142 -4,899 -1,183
Free Cash Flow 1 14,519 12,292 -23,194 -9,831 -7,568 -6,673
FCF margin 10.98% 8.75% -27.76% -12.11% -7.25% -5.56%
FCF Conversion (EBITDA) 149.37% 81% - - - -
FCF Conversion (Net income) 1,052.5% 37.52% - - - -
Dividend per Share 2 1,000 4,700 2,500 - - -
Announcement Date 3/18/19 3/17/20 3/17/21 3/21/22 3/21/23 3/20/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 34,651 - 31,554 46,100 57,518 66,366
Net Cash position 1 - 6,090 - - - -
Leverage (Debt/EBITDA) 3.565 x - -1.954 x -2.803 x -9.593 x 13.01 x
Free Cash Flow 1 14,519 12,292 -23,194 -9,831 -7,568 -6,673
ROE (net income / shareholders' equity) 1.16% 28.5% -13.7% -25% -16% -4.29%
ROA (Net income/ Total Assets) 0.89% 3.25% -7.8% -8.18% -4.19% -0.11%
Assets 1 155,874 1,007,695 210,173 292,640 304,749 2,864,636
Book Value Per Share 2 40,725 49,555 40,702 32,252 28,704 26,339
Cash Flow per Share 2 2,886 7,263 361.0 4,202 4,051 3,476
Capex 1 3,035 8,014 8,584 715 3,720 8,769
Capex / Sales 2.29% 5.71% 10.27% 0.88% 3.56% 7.31%
Announcement Date 3/18/19 3/17/20 3/17/21 3/21/22 3/21/23 3/20/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Commuting Services

1st Jan change Capi.
DONGYANG EXPRESS CORP. Stock Dongyang Express Corp.
-11.74% 22.15M
MTR CORPORATION LIMITED Stock MTR Corporation Limited
-12.38% 21.13B
COMFORTDELGRO CORPORATION LIMITED Stock ComfortDelGro Corporation Limited
+5.71% 2.38B
BTS GROUP HOLDINGS Stock BTS Group Holdings
-13.10% 2.25B
CHINA RAILWAY HARBIN GROUP OF TECHNOLOGY CORPORATION Stock China Railway Harbin Group of Technology Corporation
-0.64% 617M
TRANSPORT INTERNATIONAL HOLDINGS LIMITED Stock Transport International Holdings Limited
-4.46% 570M
SANYO ELECTRIC RAILWAY CO.,LTD. Stock Sanyo Electric Railway Co.,Ltd.
-6.06% 297M
BVZ HOLDING AG Stock BVZ Holding AG
+13.04% 227M
FNM S.P.A. Stock FNM S.p.A.
+3.54% 219M
HIROSHIMA ELECTRIC RAILWAY CO.,LTD. Stock Hiroshima Electric Railway Co.,Ltd.
-2.21% 149M
Commuting Services
  1. Stock Market
  2. Equities
  3. A084670 Stock
  4. Financials Dongyang Express Corp.