Stock A012750 S-1 CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials S-1 Corporation

Equities

A012750

KR7012750006

Communications & Networking

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
61,700 KRW -1.12% Intraday chart for S-1 Corporation +2.83% +2.83%
Mar. 13 S-1 Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 15 ProFrac Holding's Unit Alpine Silica Files for IPO MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,168,019 2,873,870 2,498,577 2,004,947 2,028,614 2,086,092 - -
Enterprise Value (EV) 2 2,768 2,417 1,958 1,624 2,029 1,479 1,364 1,367
P/E ratio 21.6 x 20.2 x 19.4 x 13.3 x 10.7 x 12.8 x 12 x -
Yield 2.67% 2.94% 3.38% 4.22% - 4.32% 4.4% 4.86%
Capitalization / Revenue 1.47 x 1.29 x 1.08 x 0.81 x 0.77 x 0.75 x 0.72 x 0.65 x
EV / Revenue 1.29 x 1.09 x 0.85 x 0.66 x 0.77 x 0.53 x 0.47 x 0.43 x
EV / EBITDA 7.71 x 6.53 x 5.61 x 4.33 x 5.24 x 3.75 x 3.63 x -
EV / FCF 21.8 x 11.7 x 11 x 11.6 x - 7.41 x 6.09 x -
FCF Yield 4.59% 8.52% 9.07% 8.65% - 13.5% 16.4% -
Price to Book 2.39 x 2.08 x 1.73 x 1.32 x - 1.33 x 1.25 x -
Nbr of stocks (in thousands) 33,810 33,810 33,810 33,810 33,810 33,810 - -
Reference price 3 93,700 85,000 73,900 59,300 60,000 61,700 61,700 61,700
Announcement Date 1/31/20 1/27/21 1/28/22 1/31/23 1/26/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,152 2,223 2,312 2,468 2,621 2,770 2,917 3,215
EBITDA 1 358.8 370.3 348.7 375.3 387.2 394.2 375.4 -
EBIT 1 196.8 204.5 179.7 204.1 212.6 225.7 240.6 267
Operating Margin 9.15% 9.2% 7.77% 8.27% 8.11% 8.15% 8.25% 8.3%
Earnings before Tax (EBT) 1 192.5 187.4 170.7 200.8 216.3 228.9 244.9 265
Net income 1 146.6 142.1 129 151 189.5 173.6 185.7 202
Net margin 6.82% 6.39% 5.58% 6.12% 7.23% 6.27% 6.37% 6.28%
EPS 2 4,337 4,203 3,815 4,467 5,604 4,807 5,140 -
Free Cash Flow 3 127,061 205,885 177,633 140,497 - 199,680 223,950 -
FCF margin 5,905.63% 9,260.16% 7,681.48% 5,692.85% - 7,209.11% 7,678.59% -
FCF Conversion (EBITDA) 35,409.69% 55,593% 50,937.34% 37,435.55% - 50,651.92% 59,659.02% -
FCF Conversion (Net income) 86,647.43% 144,896.5% 137,708.83% 93,024.89% - 115,023.04% 120,616.3% -
Dividend per Share 2 2,500 2,500 2,500 2,500 - 2,662 2,712 3,000
Announcement Date 1/31/20 1/27/21 1/28/22 1/31/23 1/26/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 573.8 595.7 590.5 625.5 621.9 630.1 632.6 648.7 645.4 694.1 675.8 691.1 690.1 715.5
EBITDA 93.68 53.99 - 95.94 55.49 80.92 - 98.05 97.29 86.05 - - - -
EBIT 1 51.25 11.59 - 53.3 55.45 37.65 62.51 54.54 53.51 42.05 60.62 58.68 57.53 49.53
Operating Margin 8.93% 1.95% - 8.52% 8.92% 5.98% 9.88% 8.41% 8.29% 6.06% 8.97% 8.49% 8.34% 6.92%
Earnings before Tax (EBT) 1 48.97 7.307 - - - 36.69 63.09 54.2 55.22 43.75 62.4 59.4 60.3 49
Net income 1 37.26 4.381 42.13 39.07 41.79 28.13 48.08 41.07 42.43 57.9 48.9 44.63 44.67 35.63
Net margin 6.49% 0.74% 7.14% 6.25% 6.72% 4.46% 7.6% 6.33% 6.57% 8.34% 7.24% 6.46% 6.47% 4.98%
EPS - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 10/29/21 1/28/22 4/28/22 7/28/22 10/28/22 1/31/23 4/28/23 7/28/23 10/27/23 1/26/24 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 400 457 541 380 - 607 722 719
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 127,061 205,885 177,633 140,497 - 199,680 223,950 -
ROE (net income / shareholders' equity) 11.3% 10.5% 9.13% 10.2% - 10.4% 10.9% 11.1%
ROA (Net income/ Total Assets) 8.43% 7.68% 6.65% 7.46% - 7.7% 7.93% 8.1%
Assets 1 1,739 1,850 1,940 2,024 - 2,255 2,343 2,494
Book Value Per Share 3 39,266 40,940 42,676 45,045 - 46,402 49,177 -
Cash Flow per Share 3 8,277 10,247 9,858 8,206 - 9,177 9,678 -
Capex 1 153 141 156 137 - 157 152 137
Capex / Sales 7.1% 6.32% 6.73% 5.55% - 5.67% 5.2% 4.26%
Announcement Date 1/31/20 1/27/21 1/28/22 1/31/23 1/26/24 - - -
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

Ratings for S-1 Corporation

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
61,700 KRW
Average target price
73,825 KRW
Spread / Average Target
+19.65%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Security & Surveillance

1st Jan change Capi.
S-1 CORPORATION Stock S-1 Corporation
+2.83% 1.52B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD. Stock Hangzhou Hikvision Digital Technology Co., Ltd.
-5.33% 42.32B
ALLEGION PLC Stock Allegion plc
-2.24% 10.83B
ZHEJIANG DAHUA TECHNOLOGY CO., LTD. Stock Zhejiang Dahua Technology Co., Ltd.
-5.91% 7.84B
ADT INC. Stock ADT Inc.
-5.72% 5.79B
RESIDEO TECHNOLOGIES, INC. Stock Resideo Technologies, Inc.
+5.63% 2.9B
DORMAKABA HOLDING AG Stock dormakaba Holding AG
+6.61% 2.22B
TAIWAN SECOM CO., LTD. Stock Taiwan Secom Co., Ltd.
+7.69% 1.71B
NAPCO SECURITY TECHNOLOGIES, INC. Stock Napco Security Technologies, Inc.
+28.06% 1.61B
JADE BIRD FIRE CO., LTD. Stock Jade Bird Fire Co., Ltd.
+5.71% 1.53B
Security & Surveillance
  1. Stock Market
  2. Equities
  3. A012750 Stock
  4. Financials S-1 Corporation