ILJIN ELECTRIC CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20,800 KRW | -4.15% |
|
-7.14% | +95.49% |
| 2023 | South Korean Shares Close Slightly Lower as Investors Await Bank of Korea Rate Decision | MT |
| 2023 | Iljin Electric Secures $332 Million Contract with Specialized Energy Firm in the US | MT |
Valuation
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 189,439 | 394,449 | 991,687 | - | - |
| Enterprise Value (EV) 2 | 189.4 | 394.4 | 1,097 | 991.7 | 991.7 |
| P/E ratio | 12.7 x | - | 26.5 x | 14.3 x | 12.6 x |
| Yield | - | - | 0.79% | 0.99% | 0.99% |
| Capitalization / Revenue | - | 0.32 x | 0.74 x | 0.67 x | 0.62 x |
| EV / Revenue | - | 0.32 x | 0.82 x | 0.67 x | 0.62 x |
| EV / EBITDA | - | - | 12.3 x | 7.81 x | 6.98 x |
| EV / FCF | - | - | 366 x | 12.6 x | 9.82 x |
| FCF Yield | - | - | 0.27% | 7.97% | 10.2% |
| Price to Book | - | - | 2.36 x | 2.16 x | 1.87 x |
| Nbr of stocks (in thousands) | 37,072 | 37,072 | 47,677 | - | - |
| Reference price 3 | 5,110 | 10,640 | 20,800 | 20,800 | 20,800 |
| Announcement Date | 3/17/22 | 3/13/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 1,247 | 1,344 | 1,470 | 1,609 |
| EBITDA 1 | - | - | 89.5 | 127 | 142 |
| EBIT 1 | - | 60.76 | 71.55 | 110 | 124 |
| Operating Margin | - | 4.87% | 5.33% | 7.48% | 7.71% |
| Earnings before Tax (EBT) 1 | - | - | 48 | 89 | 101 |
| Net income 1 | 14.95 | - | 37 | 70 | 79 |
| Net margin | - | - | 2.75% | 4.76% | 4.91% |
| EPS 2 | 403.0 | - | 784.0 | 1,459 | 1,656 |
| Free Cash Flow 3 | - | - | 3,000 | 79,000 | 101,000 |
| FCF margin | - | - | 223.3% | 5,374.15% | 6,277.19% |
| FCF Conversion (EBITDA) | - | - | 3,351.96% | 62,204.72% | 71,126.76% |
| FCF Conversion (Net income) | - | - | 8,108.11% | 112,857.14% | 127,848.1% |
| Dividend per Share 2 | - | - | 164.0 | 206.0 | 206.0 |
| Announcement Date | 3/17/22 | 3/13/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 306.7 | 262.1 | 312 | 333 | 314 | 385 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 3.715 | 8.532 | 11 | 19 | 8 | 30 |
| Operating Margin | - | 1.21% | 3.26% | 3.53% | 5.71% | 2.55% | 7.79% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income 1 | 11.28 | - | - | 5 | 11 | 2 | 19 |
| Net margin | - | - | - | 1.6% | 3.3% | 0.64% | 4.94% |
| EPS | 304.0 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 5/16/22 | 8/16/22 | 11/14/22 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 105 | - | - |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.173 x | - | - |
| Free Cash Flow 2 | - | - | 3,000 | 79,000 | 101,000 |
| ROE (net income / shareholders' equity) | - | - | 12% | 16.6% | 16% |
| ROA (Net income/ Total Assets) | - | - | 5.1% | 6.7% | 6.9% |
| Assets 1 | - | - | 725.5 | 1,045 | 1,145 |
| Book Value Per Share 3 | - | - | 8,823 | 9,651 | 11,101 |
| Cash Flow per Share 3 | - | - | 1,086 | 1,826 | 2,035 |
| Capex 1 | - | - | 62.5 | 13 | - |
| Capex / Sales | - | - | 4.65% | 0.88% | - |
| Announcement Date | 3/17/22 | 3/13/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
1
Last Close Price
20,800
KRW
Average target price
25,000
KRW
Spread / Average Target
+20.19%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +95.49% | 731M | |
| +27.37% | 15.3B | |
| +31.23% | 4.84B | |
| -6.08% | 4.53B | |
| +31.53% | 4.44B | |
| +17.82% | 4.11B | |
| +6.48% | 3.94B | |
| +39.06% | 2.62B | |
| +6.82% | 2.27B | |
| +29.76% | 1.79B |
- Stock Market
- Equities
- A103590 Stock
- Financials Iljin Electric Co.,Ltd