SEOUL CITY GAS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 56,800 KRW | -0.18% |
|
+0.53% | -8.09% |
| 2023 | Seoul City Gas Co., Ltd.(KOSE:A017390) dropped from S&P Global BMI Index | CI |
| 2023 | Seoul City Gas Co., Ltd.'s Equity Buyback Plan Extended till August 10, 2024. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 331,716 | 274,229 | 351,525 | 650,368 | 1,650,187 | 239,957 |
| Enterprise Value (EV) 1 | 34,362 | -126,252 | -197,787 | 247,259 | 1,081,790 | -342,164 |
| P/E ratio | 8.02 x | 9.4 x | 2.68 x | 78.3 x | 93.3 x | 11.9 x |
| Yield | 2.05% | 2.48% | 18.5% | 1.04% | 0.41% | 3.64% |
| Capitalization / Revenue | 0.24 x | 0.2 x | 0.27 x | 0.51 x | 0.96 x | 0.14 x |
| EV / Revenue | 0.02 x | -0.09 x | -0.15 x | 0.19 x | 0.63 x | -0.2 x |
| EV / EBITDA | 0.92 x | -2.67 x | -4.21 x | 7.1 x | 25.2 x | -9.45 x |
| EV / FCF | -0.18 x | -0.85 x | -2.64 x | -5.72 x | 22.8 x | 6.42 x |
| FCF Yield | -544% | -118% | -37.8% | -17.5% | 4.39% | 15.6% |
| Price to Book | 0.35 x | 0.28 x | 0.34 x | 0.63 x | 1.57 x | 0.23 x |
| Nbr of stocks (in thousands) | 3,884 | 3,884 | 3,884 | 3,883 | 3,883 | 3,883 |
| Reference price 2 | 85,400 | 70,600 | 90,500 | 167,500 | 425,000 | 61,800 |
| Announcement Date | 3/14/19 | 3/12/20 | 3/10/21 | 3/16/22 | 3/15/23 | 3/13/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,388,970 | 1,361,002 | 1,280,711 | 1,277,844 | 1,724,452 | 1,717,423 |
| EBITDA 1 | 37,293 | 47,280 | 46,939 | 34,849 | 42,943 | 36,205 |
| EBIT 1 | 4,333 | 10,444 | 7,973 | -4,940 | 3,358 | -3,244 |
| Operating Margin | 0.31% | 0.77% | 0.62% | -0.39% | 0.19% | -0.19% |
| Earnings before Tax (EBT) 1 | 48,920 | 35,976 | 188,277 | 3,893 | 22,506 | 26,511 |
| Net income 1 | 41,382 | 29,178 | 131,013 | 8,305 | 17,681 | 20,145 |
| Net margin | 2.98% | 2.14% | 10.23% | 0.65% | 1.03% | 1.17% |
| EPS 2 | 10,653 | 7,512 | 33,732 | 2,139 | 4,554 | 5,188 |
| Free Cash Flow 1 | -186,788 | 149,161 | 74,860 | -43,224 | 47,537 | -53,282 |
| FCF margin | -13.45% | 10.96% | 5.85% | -3.38% | 2.76% | -3.1% |
| FCF Conversion (EBITDA) | - | 315.49% | 159.48% | - | 110.7% | - |
| FCF Conversion (Net income) | - | 511.2% | 57.14% | - | 268.86% | - |
| Dividend per Share 2 | 1,750 | 1,750 | 16,750 | 1,750 | 1,750 | 2,250 |
| Announcement Date | 3/14/19 | 3/12/20 | 3/10/21 | 3/16/22 | 3/15/23 | 3/13/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 |
|---|---|
| Net sales 1 | 751.1 |
| EBITDA | - |
| EBIT 1 | 16.32 |
| Operating Margin | 2.17% |
| Earnings before Tax (EBT) 1 | 26.78 |
| Net income 1 | 20.55 |
| Net margin | 2.74% |
| EPS 2 | 5,292 |
| Dividend per Share | - |
| Announcement Date | 5/15/23 |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 297,354 | 400,480 | 549,313 | 403,109 | 568,397 | 582,121 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -186,788 | 149,161 | 74,860 | -43,224 | 47,537 | -53,282 |
| ROE (net income / shareholders' equity) | 4.48% | 3.08% | 13.1% | 0.82% | 1.71% | 1.94% |
| ROA (Net income/ Total Assets) | 0.19% | 0.44% | 0.3% | -0.18% | 0.12% | -0.11% |
| Assets 1 | 22,272,538 | 6,598,456 | 43,039,654 | -4,508,501 | 14,895,735 | -18,131,917 |
| Book Value Per Share 2 | 242,938 | 248,169 | 265,409 | 266,539 | 270,188 | 273,495 |
| Cash Flow per Share 2 | 11,352 | 6,620 | 7,937 | 12,915 | 12,721 | 7,559 |
| Capex 1 | 31,766 | 38,919 | 32,194 | 27,149 | 25,872 | 43,279 |
| Capex / Sales | 2.29% | 2.86% | 2.51% | 2.12% | 1.5% | 2.52% |
| Announcement Date | 3/14/19 | 3/12/20 | 3/10/21 | 3/16/22 | 3/15/23 | 3/13/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
56,800
KRW
Average target price
470,000
KRW
Spread / Average Target
+727.46%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.09% | 160M | |
| 0.00% | 14.25B | |
| +16.26% | 9.6B | |
| +7.95% | 8.41B | |
| +5.35% | 7.53B | |
| -3.52% | 7.3B | |
| +28.95% | 5.72B | |
| -28.15% | 5.56B | |
| +18.39% | 5.37B | |
| +3.17% | 5.32B |
- Stock Market
- Equities
- A017390 Stock
- Financials Seoul City Gas Co., Ltd.
