HPSP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39,550 KRW | -1.62% |
|
-9.60% | -9.81% |
| Jan. 17 | HPSP Expands Its R&D Capabilities and Study on High-Pressure Annealing and Oxidation | CI |
| 2023 | HPSP Co., Ltd.'s Equity Buyback Plan Extended till May 8, 2024. | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 3,280,045 | 3,280,045 | - |
| Enterprise Value (EV) 2 | 3,280 | 3,004 | 2,890 |
| P/E ratio | 41.4 x | 38.4 x | 22.5 x |
| Yield | 0.09% | 0.19% | 0.17% |
| Capitalization / Revenue | 18.3 x | 16.9 x | 10.1 x |
| EV / Revenue | 18.3 x | 15.4 x | 8.9 x |
| EV / EBITDA | 34 x | 27.6 x | 15 x |
| EV / FCF | 52.6 x | 38.7 x | 25.7 x |
| FCF Yield | 1.9% | 2.59% | 3.89% |
| Price to Book | 11.7 x | 9.2 x | 6.49 x |
| Nbr of stocks (in thousands) | 82,934 | 82,934 | - |
| Reference price 3 | 39,550 | 39,550 | 39,550 |
| Announcement Date | 3/21/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net sales 1 | 179.1 | 194.5 | 324.8 |
| EBITDA 1 | 96.54 | 109 | 192.6 |
| EBIT 1 | 95.21 | 102.2 | 177.1 |
| Operating Margin | 53.16% | 52.51% | 54.53% |
| Earnings before Tax (EBT) 1 | 104.2 | 109.9 | 188.7 |
| Net income 1 | 80.43 | 84.62 | 144.5 |
| Net margin | 44.91% | 43.5% | 44.47% |
| EPS 2 | 955.0 | 1,029 | 1,760 |
| Free Cash Flow 3 | 57,891 | 77,714 | 112,400 |
| FCF margin | 32,518.57% | 39,951.82% | 34,601.92% |
| FCF Conversion (EBITDA) | 58,746.85% | 71,297.51% | 58,367.95% |
| FCF Conversion (Net income) | 69,400.02% | 91,833.72% | 77,808.55% |
| Dividend per Share 2 | 34.03 | 76.67 | 67.00 |
| Announcement Date | 3/21/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Debt 1 | - | - | - |
| Net Cash position 1 | 233 | 276 | 390 |
| Leverage (Debt/EBITDA) | - | - | - |
| Free Cash Flow 2 | 57,891 | 77,714 | 112,400 |
| ROE (net income / shareholders' equity) | 35.3% | 27.2% | 34.7% |
| ROA (Net income/ Total Assets) | 27.5% | 23.8% | 30.4% |
| Assets 1 | 302.8 | 355.9 | 474.7 |
| Book Value Per Share 3 | 3,368 | 4,297 | 6,096 |
| Cash Flow per Share 3 | 654.0 | 1,187 | 1,546 |
| Capex 1 | 18.4 | 16.6 | 16.3 |
| Capex / Sales | 10.36% | 8.55% | 5.01% |
| Announcement Date | 3/21/24 | - | - |
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
8
Last Close Price
39,550
KRW
Average target price
54,750
KRW
Spread / Average Target
+38.43%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.81% | 2.37B | |
| +19.89% | 165B | |
| +31.85% | 31.52B | |
| +26.65% | 31.32B | |
| -21.81% | 27.06B | |
| +29.83% | 23.4B | |
| -7.77% | 12.14B | |
| -8.02% | 10.34B | |
| +118.80% | 9.41B | |
| +36.70% | 6.29B |
- Stock Market
- Equities
- A403870 Stock
- Financials HPSP Co., Ltd.
