MYOUNG SHIN INDUSTRIAL CO.,LTD Financials Myoung Shin Industrial Co.,Ltd
Equities
A009900
KR7009900002
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14,570 KRW | +0.69% |
|
+5.12% | -23.36% |
| 2023 | Myoung Shin Industrial Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | Faraday Future says it doesn't need more funds to launch FF91 electric luxury car | RE |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,861,567 | 1,579,351 | 752,946 | 997,457 | 764,490 | - |
| Enterprise Value (EV) 2 | 1,862 | 1,579 | 906.6 | 997.5 | 743.5 | 666.5 |
| P/E ratio | - | 31.5 x | 8.14 x | 6.53 x | 4.62 x | 3.83 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.3 x | 1.43 x | 0.5 x | 0.57 x | 0.4 x | 0.34 x |
| EV / Revenue | 2.3 x | 1.43 x | 0.6 x | 0.57 x | 0.39 x | 0.3 x |
| EV / EBITDA | - | 19.5 x | 5.48 x | 3.96 x | 2.85 x | 2.04 x |
| EV / FCF | - | -28.6 x | 37.3 x | - | 5.04 x | 4.27 x |
| FCF Yield | - | -3.49% | 2.68% | - | 19.8% | 23.4% |
| Price to Book | - | 5.32 x | 2.21 x | - | 1.07 x | 0.83 x |
| Nbr of stocks (in thousands) | 40,779 | 52,470 | 52,470 | 52,470 | 52,470 | - |
| Reference price 3 | 45,650 | 30,100 | 14,350 | 19,010 | 14,570 | 14,570 |
| Announcement Date | 3/19/21 | 3/21/22 | 2/14/23 | 2/14/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 809 | 1,108 | 1,515 | 1,737 | 1,915 | 2,221 |
| EBITDA 1 | - | 81.07 | 165.5 | 251.9 | 261 | 327.3 |
| EBIT 1 | 66.21 | 56.48 | 127.4 | 206.8 | 211.3 | 271.3 |
| Operating Margin | 8.18% | 5.1% | 8.4% | 11.9% | 11.03% | 12.22% |
| Earnings before Tax (EBT) 1 | - | 58.19 | 124.1 | 199.7 | 220.5 | 268.3 |
| Net income 1 | - | 45.34 | 91.87 | 150.3 | 165.3 | 199.7 |
| Net margin | - | 4.09% | 6.06% | 8.65% | 8.63% | 8.99% |
| EPS 2 | - | 956.0 | 1,762 | 2,909 | 3,151 | 3,807 |
| Free Cash Flow 3 | - | -55,154 | 24,285 | - | 147,500 | 156,000 |
| FCF margin | - | -4,979.08% | 1,602.48% | - | 7,701.95% | 7,024.92% |
| FCF Conversion (EBITDA) | - | - | 14,670.19% | - | 56,513.41% | 47,657.84% |
| FCF Conversion (Net income) | - | - | 26,433.96% | - | 89,231.7% | 78,130.22% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/19/21 | 3/21/22 | 2/14/23 | 2/14/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 269.7 | 307.3 | 318.3 | - | 465.7 | 436.7 | 394.7 | 441 | 440.5 | 459.6 | 478.8 | 536.2 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | -9.244 | 21.76 | - | 47.06 | 47.74 | 40.74 | 42.2 | 42.3 | 51.8 | 56 | 61.3 |
| Operating Margin | - | -3.01% | 6.84% | - | 10.1% | 10.93% | 10.32% | 9.57% | 9.6% | 11.27% | 11.7% | 11.43% |
| Earnings before Tax (EBT) 1 | - | -13.12 | 23.84 | - | 23.84 | 51.26 | 41.34 | 34.48 | 53.5 | 51.7 | 56.7 | 58.5 |
| Net income 1 | 18.61 | -7.115 | - | 34.08 | 16.11 | 36.6 | 25.91 | - | 36.6 | 65.3 | 25.9 | 37.6 |
| Net margin | 6.9% | -2.32% | - | - | 3.46% | 8.38% | 6.57% | - | 8.31% | 14.21% | 5.41% | 7.01% |
| EPS | - | - | - | 649.0 | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/21 | 3/21/22 | 5/13/22 | 11/11/22 | 2/14/23 | 5/12/23 | 11/10/23 | 2/14/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 154 | - | - | - |
| Net Cash position 1 | - | - | - | - | 21 | 98 |
| Leverage (Debt/EBITDA) | - | - | 0.9285 x | - | - | - |
| Free Cash Flow 2 | - | -55,154 | 24,285 | - | 147,500 | 156,000 |
| ROE (net income / shareholders' equity) | - | 20.3% | 26.8% | 32.8% | 26.1% | 24.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | 11.1% | 12.8% |
| Assets 1 | - | - | - | - | 1,489 | 1,560 |
| Book Value Per Share 3 | - | 5,662 | 6,488 | - | 13,656 | 17,463 |
| Cash Flow per Share 3 | - | 480.0 | - | - | 5,577 | 6,425 |
| Capex 1 | - | 77.9 | 73.4 | - | 89 | 86.7 |
| Capex / Sales | - | 7.04% | 4.84% | - | 4.65% | 3.9% |
| Announcement Date | 3/19/21 | 3/21/22 | 2/14/23 | 2/14/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
14,570
KRW
Average target price
23,000
KRW
Spread / Average Target
+57.86%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.36% | 555M | |
| +29.62% | 50.98B | |
| +25.77% | 20.39B | |
| -20.63% | 19.42B | |
| +1.48% | 15.84B | |
| +31.67% | 17.27B | |
| -14.23% | 14.09B | |
| -18.75% | 13.35B | |
| +31.97% | 11.74B | |
| +14.27% | 9.65B |
- Stock Market
- Equities
- A009900 Stock
- Financials Myoung Shin Industrial Co.,Ltd
