SANGSHIN ELECTRONICS CO., LTD. Financials Sangshin Electronics Co., Ltd.
Equities
A263810
KR7263810004
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,995 KRW | -2.08% |
|
-2.20% | -13.81% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 55,084 | 52,265 | 69,568 | 59,670 | 44,076 | 66,007 |
| Enterprise Value (EV) 1 | 52,685 | 51,534 | 72,331 | 65,961 | 55,570 | 74,030 |
| P/E ratio | 23.3 x | 20.9 x | 33.7 x | 28.8 x | 39.2 x | 29.5 x |
| Yield | 1.47% | - | - | - | - | - |
| Capitalization / Revenue | 0.66 x | 0.64 x | 0.8 x | 0.58 x | 0.4 x | 0.6 x |
| EV / Revenue | 0.63 x | 0.63 x | 0.84 x | 0.64 x | 0.5 x | 0.67 x |
| EV / EBITDA | 15 x | 12.8 x | 17.2 x | 25.8 x | 27 x | 22 x |
| EV / FCF | -8.23 x | -73.5 x | -17.9 x | -11.5 x | -10.2 x | 891 x |
| FCF Yield | -12.2% | -1.36% | -5.58% | -8.71% | -9.8% | 0.11% |
| Price to Book | 1.45 x | 1.51 x | 1.92 x | 1.52 x | 1.07 x | 1.52 x |
| Nbr of stocks (in thousands) | 14,246 | 14,241 | 14,241 | 14,241 | 14,241 | 14,241 |
| Reference price 2 | 3,867 | 3,670 | 4,885 | 4,190 | 3,095 | 4,635 |
| Announcement Date | 3/11/19 | 3/10/20 | 3/10/21 | 3/15/22 | 3/10/23 | 3/12/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 83,048 | 81,975 | 86,519 | 102,968 | 111,345 | 109,704 |
| EBITDA 1 | 3,521 | 4,020 | 4,206 | 2,558 | 2,059 | 3,359 |
| EBIT 1 | 2,985 | 2,972 | 3,031 | 1,361 | 840.9 | 1,544 |
| Operating Margin | 3.59% | 3.63% | 3.5% | 1.32% | 0.76% | 1.41% |
| Earnings before Tax (EBT) 1 | 2,616 | 2,843 | 2,403 | 2,231 | 1,288 | 2,578 |
| Net income 1 | 1,965 | 2,503 | 2,074 | 2,074 | 1,125 | 2,238 |
| Net margin | 2.37% | 3.05% | 2.4% | 2.01% | 1.01% | 2.04% |
| EPS 2 | 165.9 | 175.7 | 145.0 | 145.6 | 78.98 | 157.0 |
| Free Cash Flow 1 | -6,403 | -701.2 | -4,035 | -5,748 | -5,444 | 83.06 |
| FCF margin | -7.71% | -0.86% | -4.66% | -5.58% | -4.89% | 0.08% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 2.47% |
| FCF Conversion (Net income) | - | - | - | - | - | 3.71% |
| Dividend per Share 2 | 56.67 | - | - | - | - | - |
| Announcement Date | 3/11/19 | 3/10/20 | 3/10/21 | 3/15/22 | 3/10/23 | 3/12/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 2,763 | 6,291 | 11,494 | 8,022 |
| Net Cash position 1 | 2,399 | 731 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.657 x | 2.46 x | 5.583 x | 2.388 x |
| Free Cash Flow 1 | -6,403 | -701 | -4,035 | -5,748 | -5,444 | 83.1 |
| ROE (net income / shareholders' equity) | 6.21% | 7.48% | 5.87% | 5.51% | 2.8% | 5.29% |
| ROA (Net income/ Total Assets) | 3.52% | 3.55% | 3.35% | 1.35% | 0.75% | 1.17% |
| Assets 1 | 55,880 | 70,527 | 61,912 | 154,013 | 150,886 | 190,766 |
| Book Value Per Share 2 | 2,662 | 2,424 | 2,538 | 2,749 | 2,891 | 3,048 |
| Cash Flow per Share 2 | 268.0 | 334.0 | 403.0 | 357.0 | 381.0 | 967.0 |
| Capex 1 | 2,088 | 1,172 | 4,808 | 2,584 | 5,151 | 4,517 |
| Capex / Sales | 2.51% | 1.43% | 5.56% | 2.51% | 4.63% | 4.12% |
| Announcement Date | 3/11/19 | 3/10/20 | 3/10/21 | 3/15/22 | 3/10/23 | 3/12/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -13.81% | 43.14M | |
| +7.48% | 46.27B | |
| +162.47% | 5.08B | |
| -2.92% | 2.82B | |
| -1.53% | 2.79B | |
| +102.30% | 1.27B | |
| -31.20% | 1.08B | |
| -8.88% | 1B | |
| +50.47% | 1B | |
| -15.43% | 917M |
- Stock Market
- Equities
- A263810 Stock
- Financials Sangshin Electronics Co., Ltd.
