SEOUL BROADCASTING SYSTEM |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23,000 KRW | 0.00% |
|
+0.88% | -21.37% |
| Jan. 09 | South Korea credit market resilient to builder's debt woes, so far | RE |
| 2023 | Seoul Broadcasting System completed the acquisition of the remaining 21.08% stake in SBS Contents Hub Co., Ltd.. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 367,953 | 416,601 | 873,005 | 611,192 | 426,613 | - |
| Enterprise Value (EV) 2 | 641.5 | 685.1 | 1,150 | 779.1 | 462.6 | 408.6 |
| P/E ratio | 112 x | -5.32 x | 8.11 x | 5.08 x | 8.72 x | 5.07 x |
| Yield | 0.72% | - | 2.03% | 2.89% | 3.48% | 4.57% |
| Capitalization / Revenue | 0.49 x | 0.55 x | 0.96 x | 0.6 x | 0.46 x | 0.4 x |
| EV / Revenue | 0.85 x | 0.91 x | 1.26 x | 0.77 x | 0.5 x | 0.38 x |
| EV / EBITDA | 20.9 x | 10 x | 7.07 x | 4.68 x | 5.78 x | 3.19 x |
| EV / FCF | -14.2 x | 13.9 x | 13.9 x | -26 x | 12.9 x | 7.05 x |
| FCF Yield | -7.03% | 7.18% | 7.21% | -3.84% | 7.78% | 14.2% |
| Price to Book | 0.66 x | 0.9 x | 1.47 x | 0.87 x | 0.56 x | 0.47 x |
| Nbr of stocks (in thousands) | 17,690 | 17,690 | 17,690 | 17,690 | 18,548 | - |
| Reference price 3 | 20,800 | 23,550 | 49,350 | 34,550 | 23,000 | 23,000 |
| Announcement Date | 1/30/20 | 1/27/21 | 1/26/22 | 3/9/23 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 750.5 | 756.8 | 909.8 | 1,013 | 921.9 | 1,070 |
| EBITDA 1 | 30.76 | 68.28 | 162.6 | 166.6 | 80 | 128 |
| EBIT 1 | 5.985 | 44.9 | 140.8 | 143.3 | 57 | 101 |
| Operating Margin | 0.8% | 5.93% | 15.47% | 14.16% | 6.18% | 9.43% |
| Earnings before Tax (EBT) 1 | 4.708 | -102 | 137.6 | 162 | 64 | 106.5 |
| Net income 1 | 3.279 | -78.24 | 107.7 | 120.4 | 49 | 85 |
| Net margin | 0.44% | -10.34% | 11.83% | 11.89% | 5.32% | 7.94% |
| EPS 2 | 185.0 | -4,423 | 6,087 | 6,805 | 2,638 | 4,533 |
| Free Cash Flow 3 | -45,097 | 49,192 | 82,880 | -29,915 | 36,000 | 58,000 |
| FCF margin | -6,009.04% | 6,499.58% | 9,109.26% | -2,954.15% | 3,904.98% | 5,418.03% |
| FCF Conversion (EBITDA) | - | 72,040.48% | 50,987.03% | - | 45,000% | 45,312.5% |
| FCF Conversion (Net income) | - | - | 76,972.39% | - | 73,469.39% | 68,235.29% |
| Dividend per Share 2 | 150.0 | - | 1,000 | 1,000 | 800.0 | 1,050 |
| Announcement Date | 1/30/20 | 1/27/21 | 1/26/22 | 3/9/23 | - | - |
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 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 272.9 | 239.4 | 234.4 | 220.7 | 203.4 | 354.2 | 188 | 235.9 | 210.9 | 185 | 233 | 269.5 | 234.3 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 76.36 | -5.646 | 49.95 | 39.74 | 20.92 | 32.74 | -6.915 | 17.62 | 6.464 | -6 | - | - | - |
| Operating Margin | 27.98% | -2.36% | 21.31% | 18.01% | 10.29% | 9.24% | -3.68% | 7.47% | 3.07% | -3.24% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | 50.6 | -6.156 | 34.58 | 48.75 | 17.08 | 19.96 | 1.033 | 14.09 | 5.214 | -3 | - | - | - |
| Net margin | 18.54% | -2.57% | 14.75% | 22.09% | 8.4% | 5.63% | 0.55% | 5.97% | 2.47% | -1.62% | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/21 | 1/26/22 | 5/13/22 | 8/12/22 | 11/11/22 | 3/9/23 | 5/12/23 | 8/11/23 | 11/13/23 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 274 | 268 | 277 | 168 | 36 | - |
| Net Cash position 1 | - | - | - | - | - | 18 |
| Leverage (Debt/EBITDA) | 8.895 x | 3.932 x | 1.704 x | 1.008 x | 0.45 x | - |
| Free Cash Flow 2 | -45,097 | 49,192 | 82,880 | -29,915 | 36,000 | 58,000 |
| ROE (net income / shareholders' equity) | 0.58% | -15.1% | 20% | 18.5% | 6.6% | 9.35% |
| ROA (Net income/ Total Assets) | 0.33% | -7.58% | 9.87% | 9.95% | 4.9% | 6.4% |
| Assets 1 | 988.8 | 1,032 | 1,091 | 1,210 | 1,000 | 1,328 |
| Book Value Per Share 3 | 31,696 | 26,181 | 33,596 | 39,922 | 40,993 | 48,987 |
| Cash Flow per Share 3 | -1,915 | 4,340 | 5,340 | -17.90 | 2,963 | 4,374 |
| Capex 1 | 11.2 | 6.63 | 11.6 | 29.6 | 30 | 26.5 |
| Capex / Sales | 1.5% | 0.88% | 1.27% | 2.92% | 3.25% | 2.48% |
| Announcement Date | 1/30/20 | 1/27/21 | 1/26/22 | 3/9/23 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.37% | 310M | |
| -27.15% | 19.87B | |
| +1.38% | 5.31B | |
| -16.48% | 4.82B | |
| +45.47% | 3.58B | |
| -6.70% | 3.14B | |
| -11.50% | 2.38B | |
| +12.06% | 1.95B | |
| -46.89% | 1.68B | |
| -26.49% | 1.55B |
- Stock Market
- Equities
- A034120 Stock
- Financials Seoul Broadcasting System
