Stock A034810 HAESUNG INDUSTRIAL CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Haesung Industrial Co., Ltd.

Equities

A034810

KR7034810002

Real Estate Development & Operations

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
7,440 KRW +0.54% Intraday chart for Haesung Industrial Co., Ltd. +1.50% -7.69%
2023 An unknown buyer agreed to acquire Haesung State Co., Ltd. from Haesung Industrial Co., Ltd. for KRW300 million. CI
2023 Hankuk Paper Mfg. Co., Ltd completed the acquisition of seha corporation from Haesung Industrial Co., Ltd. in a reverse merger transaction CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 99,756 221,051 353,165 253,357 238,504
Enterprise Value (EV) 1 145,768 552,277 813,689 761,322 646,579
P/E ratio 42.9 x 0.48 x 6.86 x 10.3 x -8.41 x
Yield - 1.43% 1.27% 2.27% -
Capitalization / Revenue 4.92 x 0.46 x 0.19 x 0.1 x 0.1 x
EV / Revenue 7.19 x 1.15 x 0.43 x 0.3 x 0.28 x
EV / EBITDA 20.6 x 14.3 x 4.86 x 2.49 x 3.21 x
EV / FCF - -2,239,723 x -3,999,038 x 3,505,236,486 x 6,794,882 x
FCF Yield - -0% -0% 0% 0%
Price to Book 0.72 x 0.35 x 0.48 x 0.33 x 0.32 x
Nbr of stocks (in thousands) 9,780 18,119 25,592 25,592 29,591
Reference price 2 10,200 12,200 13,800 9,900 8,060
Announcement Date 3/18/21 3/18/21 4/7/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 20,260 479,399 1,872,900 2,531,647 2,308,406
EBITDA 1 7,075 38,743 167,532 305,317 201,170
EBIT 1 5,217 23,066 84,286 207,279 106,296
Operating Margin 25.75% 4.81% 4.5% 8.19% 4.6%
Earnings before Tax (EBT) 1 3,067 365,256 104,690 139,720 -8,472
Net income 1 2,325 345,245 49,449 25,565 -29,337
Net margin 11.47% 72.02% 2.64% 1.01% -1.27%
EPS 2 237.7 25,408 2,012 961.2 -958.9
Free Cash Flow - -246,583 -203,471 217.2 95,157
FCF margin - -51.44% -10.86% 0.01% 4.12%
FCF Conversion (EBITDA) - - - 0.07% 47.3%
FCF Conversion (Net income) - - - 0.85% -
Dividend per Share - 175.0 175.0 225.0 -
Announcement Date 3/18/21 3/18/21 4/7/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 46,012 331,226 460,524 507,965 408,075
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) 6.504 x 8.549 x 2.749 x 1.664 x 2.029 x
Free Cash Flow - -246,583 -203,471 217 95,157
ROE (net income / shareholders' equity) - 84.9% 8.28% 7.96% 0.18%
ROA (Net income/ Total Assets) - 1.92% 2.92% 5.25% 2.58%
Assets 1 - 18,019,062 1,692,477 487,125 -1,135,087
Book Value Per Share 2 14,265 34,772 28,605 30,189 24,964
Cash Flow per Share 2 817.0 2,485 3,268 4,784 7,349
Capex 1 1,092 29,516 58,497 124,301 141,513
Capex / Sales 5.39% 6.16% 3.12% 4.91% 6.13%
Announcement Date 3/18/21 3/18/21 4/7/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Office Real Estate Development

1st Jan change Capi.
HAESUNG INDUSTRIAL CO., LTD. Stock Haesung Industrial Co., Ltd.
-7.69% 160M
CA IMMOBILIEN ANLAGEN AG Stock CA Immobilien Anlagen AG
-6.13% 3.18B
HUFVUDSTADEN AB Stock Hufvudstaden AB
-10.13% 2.36B
ENTRA ASA Stock Entra ASA
-11.61% 1.68B
HYSAN DEVELOPMENT COMPANY LIMITED Stock Hysan Development Company Limited
-22.58% 1.57B
PLATZER FASTIGHETER HOLDING AB Stock Platzer Fastigheter Holding AB
+5.46% 970M
HEIWA REAL ESTATE CO., LTD. Stock Heiwa Real Estate Co., Ltd.
+12.47% 964M
CROMWELL PROPERTY GROUP Stock Cromwell Property Group
-4.76% 683M
BEIJING ELECTRONIC ZONE HIGH-TECH GROUP CO., LTD. Stock Beijing Electronic Zone High-tech Group Co., Ltd.
-19.46% 556M
EMPERADOR PROPERTIES SOCIMI, S.A. Stock Emperador Properties SOCIMI, S.A.
0.00% 458M
Office Real Estate Development
  1. Stock Market
  2. Equities
  3. A034810 Stock
  4. Financials Haesung Industrial Co., Ltd.