SEOUL SEMICONDUCTOR CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,830 KRW | +3.04% |
|
+2.40% | -3.25% |
| Mar. 20 | Seoul Semiconductor Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 05 | News Highlights : Top Company News of the Day - Tuesday at 9 AM ET | DJ |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 932,681 | 1,179,689 | 868,273 | 569,452 | 572,834 | 554,229 | - | - |
| Enterprise Value (EV) 2 | 1,071 | 1,351 | 1,100 | 761.1 | 572.8 | 775.7 | 758.9 | 544.1 |
| P/E ratio | 27 x | 66.3 x | 17.5 x | -505 x | - | 40.3 x | 25.4 x | - |
| Yield | 0.96% | 0.76% | 2.99% | 2.18% | - | 1.93% | 1.87% | 8.83% |
| Capitalization / Revenue | 0.83 x | 1.02 x | 0.67 x | 0.51 x | 0.55 x | 0.51 x | 0.48 x | 0.42 x |
| EV / Revenue | 0.95 x | 1.17 x | 0.85 x | 0.69 x | 0.55 x | 0.72 x | 0.66 x | 0.42 x |
| EV / EBITDA | 8.38 x | 9.68 x | 7.83 x | 14.7 x | - | 8.44 x | 5.97 x | 3.21 x |
| EV / FCF | 11.3 x | 41.9 x | -25.5 x | 7.15 x | - | 43.1 x | 28.1 x | - |
| FCF Yield | 8.87% | 2.39% | -3.93% | 14% | - | 2.32% | 3.56% | - |
| Price to Book | 1.41 x | 1.76 x | 1.19 x | 0.81 x | - | 0.82 x | 0.78 x | 0.73 x |
| Nbr of stocks (in thousands) | 57,396 | 57,406 | 56,381 | 56,381 | 56,381 | 56,381 | - | - |
| Reference price 3 | 16,250 | 20,550 | 15,400 | 10,100 | 10,160 | 9,830 | 9,830 | 9,830 |
| Announcement Date | 2/12/20 | 2/8/21 | 2/10/22 | 2/9/23 | 2/15/24 | - | - | - |
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 | 1,127 | 1,153 | 1,301 | 1,109 | 1,033 | 1,082 | 1,158 | 1,311 |
| EBITDA 1 | 127.8 | 139.6 | 140.6 | 51.73 | - | 91.9 | 127.2 | 169.6 |
| EBIT 1 | 49.6 | 59.5 | 66.42 | -33.44 | -48.21 | 22.81 | 49.42 | 95.89 |
| Operating Margin | 4.4% | 5.16% | 5.11% | -3.01% | -4.67% | 2.11% | 4.27% | 7.31% |
| Earnings before Tax (EBT) 1 | 48.8 | 54.1 | 75.83 | -30.78 | -62.03 | 7 | 29 | - |
| Net income 1 | 37.14 | 28.43 | 49.65 | -1.1 | - | 10 | 21 | - |
| Net margin | 3.3% | 2.47% | 3.82% | -0.1% | - | 0.92% | 1.81% | - |
| EPS 2 | 601.0 | 310.0 | 878.0 | -20.00 | - | 243.8 | 387.3 | - |
| Free Cash Flow 3 | 95,070 | 32,244 | -43,203 | 106,497 | - | 18,000 | 27,000 | - |
| FCF margin | 8,434.75% | 2,796.41% | -3,321.98% | 9,599.32% | - | 1,663.4% | 2,330.7% | - |
| FCF Conversion (EBITDA) | 74,364.3% | 23,102.28% | - | 205,880.29% | - | 19,586.11% | 21,232.25% | - |
| FCF Conversion (Net income) | 255,984.05% | 113,415.8% | - | - | - | 180,000% | 128,571.43% | - |
| Dividend per Share 2 | 156.0 | 157.0 | 460.0 | 220.0 | - | 189.2 | 184.0 | 867.8 |
| Announcement Date | 2/12/20 | 2/8/21 | 2/10/22 | 2/9/23 | 2/15/24 | - | - | - |
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 | 340.2 | 313 | 287.6 | 293.6 | 281.8 | 244.6 | 221 | 257.2 | 283.9 | 271 | 243 | 270.2 | 292.5 | 286.1 |
| EBITDA 1 | 44.39 | 13.58 | - | - | 10.85 | 1.592 | 8.53 | 20.06 | 9.291 | - | 9.405 | 13.99 | 24.45 | 27.56 |
| EBIT 1 | 23.98 | -3.197 | -7.004 | 3.697 | -11.83 | -20.95 | -13.8 | -4.093 | -13.46 | -18.15 | -6.35 | 4.1 | 8.5 | 6.1 |
| Operating Margin | 7.05% | -1.02% | -2.44% | 1.26% | -4.2% | -8.56% | -6.24% | -1.59% | -4.74% | -6.7% | -2.55% | 1.52% | 2.91% | 2.13% |
| Earnings before Tax (EBT) 1 | 34.1 | -10.57 | -4.108 | 12.41 | 6.07 | -47.16 | -12.75 | -4.276 | -16.57 | -29.85 | -7.9 | -4.3 | 4.8 | 4.4 |
| Net income 1 | 23.52 | -4.632 | 5.133 | 16.55 | 1.319 | -37.92 | 1.895 | 2.987 | -1.613 | - | -6.3 | -3.4 | 3.9 | 3.5 |
| Net margin | 6.91% | -1.48% | 1.79% | 5.64% | 0.47% | -15.5% | 0.86% | 1.16% | -0.57% | - | -2.53% | -1.26% | 1.33% | 1.22% |
| EPS 2 | 417.0 | -81.00 | 91.00 | 294.0 | 268.0 | -673.0 | 32.00 | - | -29.00 | - | -88.43 | -75.04 | 21.68 | 49.67 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/5/21 | 2/10/22 | 5/16/22 | 8/16/22 | 11/10/22 | 2/9/23 | 5/11/23 | 8/10/23 | 11/9/23 | 2/15/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 139 | 172 | 232 | 192 | - | 222 | 205 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | 10.1 |
| Leverage (Debt/EBITDA) | 1.085 x | 1.231 x | 1.65 x | 3.704 x | - | 2.41 x | 1.609 x | - |
| Free Cash Flow 2 | 95,070 | 32,244 | -43,203 | 106,497 | - | 18,000 | 27,000 | - |
| ROE (net income / shareholders' equity) | 5.27% | 2.64% | 7.03% | -6.68% | - | 2.36% | 5.43% | 9.37% |
| ROA (Net income/ Total Assets) | 2.64% | 1.34% | 3.49% | -0.08% | - | 0.4% | 2.37% | - |
| Assets 1 | 1,408 | 2,122 | 1,422 | 1,401 | - | 2,500 | 887.3 | - |
| Book Value Per Share 3 | 11,517 | 11,654 | 12,942 | 12,504 | - | 11,918 | 12,610 | 13,474 |
| Cash Flow per Share 3 | 2,951 | 1,566 | 1,741 | 2,761 | - | 1,411 | 1,659 | - |
| Capex 1 | 74.4 | 57.6 | 142 | 49.2 | - | 60 | 78 | - |
| Capex / Sales | 6.6% | 4.99% | 10.89% | 4.43% | - | 5.54% | 6.73% | - |
| Announcement Date | 2/12/20 | 2/8/21 | 2/10/22 | 2/9/23 | 2/15/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
6
Last Close Price
9,830
KRW
Average target price
11,000
KRW
Spread / Average Target
+11.90%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.25% | 403M | |
| 0.00% | 49.58B | |
| -4.06% | 17.31B | |
| +20.89% | 11.67B | |
| +51.58% | 8.86B | |
| +4.55% | 8.6B | |
| +9.63% | 7.81B | |
| -15.29% | 7.69B | |
| -11.75% | 6.93B | |
| -11.37% | 6.96B |
- Stock Market
- Equities
- A046890 Stock
- Financials Seoul Semiconductor Co., Ltd.
