HYUNDAI GREEN FOOD CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12,210 KRW | +2.18% |
|
+0.91% | +6.36% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 388,605 | 413,316 | - | - |
| Enterprise Value (EV) 2 | 388.6 | 365.3 | 330.3 | 289.3 |
| P/E ratio | 9.9 x | - | - | - |
| Yield | - | 2.87% | 3.11% | 3.28% |
| Capitalization / Revenue | 0.21 x | 0.17 x | 0.16 x | 0.15 x |
| EV / Revenue | 0.21 x | 0.15 x | 0.13 x | 0.11 x |
| EV / EBITDA | - | 2.37 x | 1.98 x | 1.62 x |
| EV / FCF | - | 8.7 x | 6.48 x | 4.99 x |
| FCF Yield | - | 11.5% | 15.4% | 20% |
| Price to Book | - | 0.59 x | 0.53 x | 0.48 x |
| Nbr of stocks (in thousands) | 33,851 | 33,851 | - | - |
| Reference price 3 | 11,480 | 12,210 | 12,210 | 12,210 |
| Announcement Date | 3/18/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 1,827 | 2,425 | 2,588 | 2,744 |
| EBITDA 1 | - | 154 | 167 | 179 |
| EBIT 1 | - | 118.2 | 128 | 136 |
| Operating Margin | - | 4.87% | 4.95% | 4.96% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | 1,160 | - | - | - |
| Free Cash Flow 2 | - | 42,000 | 51,000 | 58,000 |
| FCF margin | - | 1,731.96% | 1,970.63% | 2,113.7% |
| FCF Conversion (EBITDA) | - | 27,272.73% | 30,538.92% | 32,402.23% |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 3 | - | 350.0 | 380.0 | 400.0 |
| Announcement Date | 3/18/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | 559.5 | 584 | 640 | 616 |
| EBITDA | - | - | - | - |
| EBIT 1 | 31.18 | 31 | 35 | 16 |
| Operating Margin | 5.57% | 5.31% | 5.47% | 2.6% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 5/16/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 48 | 83 | 124 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 2 | - | 42,000 | 51,000 | 58,000 |
| ROE (net income / shareholders' equity) | - | 12.4% | 12% | 11.6% |
| ROA (Net income/ Total Assets) | - | 9.1% | 9% | 8.8% |
| Assets | - | - | - | - |
| Book Value Per Share 3 | - | 20,795 | 23,086 | 25,538 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 58 | 62 | 66 |
| Capex / Sales | - | 2.39% | 2.4% | 2.41% |
| Announcement Date | 3/18/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
12,210
KRW
Average target price
20,000
KRW
Spread / Average Target
+63.80%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +6.36% | 300M | |
| +22.66% | 516B | |
| +18.04% | 39.61B | |
| +3.58% | 37.97B | |
| +22.25% | 35.22B | |
| +12.63% | 30B | |
| +7.02% | 27.08B | |
| -14.92% | 25.97B | |
| +15.86% | 18.75B | |
| +4.86% | 18.14B |
- Stock Market
- Equities
- A453340 Stock
- Financials Hyundai Green Food Co., Ltd
