SHINSEGAE FOOD INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36,150 KRW | +2.55% |
|
+7.91% | -8.37% |
| Mar. 18 | SHINSEGAE FOOD Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | SHINSEGAE FOOD Inc.(KOSE:A031440) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 272,222 | 252,861 | 317,141 | 186,064 | 152,762 | 139,983 | - |
| Enterprise Value (EV) 1 | 272,425 | 253,068 | 317,705 | 186,064 | 152,762 | 139,983 | 139,983 |
| P/E ratio | 62.5 x | -11.5 x | 131 x | -34.6 x | 14.4 x | 7.75 x | 7.46 x |
| Yield | 1.07% | 1.15% | 0.92% | 1.56% | 1.9% | 2.07% | 2.07% |
| Capitalization / Revenue | 0.21 x | 0.2 x | 0.24 x | 0.13 x | 0.1 x | 0.09 x | 0.09 x |
| EV / Revenue | 0.21 x | 0.2 x | 0.24 x | 0.13 x | 0.1 x | 0.09 x | 0.09 x |
| EV / EBITDA | 3,639,617,942 x | 3,816,321,406 x | 3,812,873,495 x | 2,570,863,644 x | - | - | - |
| EV / FCF | -6,715,967 x | 7,764,800 x | 9,880,605 x | - | - | - | - |
| FCF Yield | -0% | 0% | 0% | - | - | - | - |
| Price to Book | 0.86 x | 0.89 x | 1.11 x | 0.64 x | 0.53 x | 0.47 x | 0.46 x |
| Nbr of stocks (in thousands) | 3,872 | 3,872 | 3,872 | 3,872 | 3,872 | 3,872 | - |
| Reference price 2 | 70,300 | 65,300 | 81,900 | 48,050 | 39,450 | 36,150 | 36,150 |
| Announcement Date | 2/4/20 | 2/9/21 | 2/8/22 | 2/10/23 | 2/6/24 | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,320 | 1,240 | 1,333 | 1,411 | 1,489 | 1,564 | 1,609 |
| EBITDA | 74.79 | 66.26 | 83.18 | 72.37 | - | - | - |
| EBIT 1 | 22.16 | 7.741 | 29.3 | 20.58 | 26.42 | 33.5 | 34 |
| Operating Margin | 1.68% | 0.62% | 2.2% | 1.46% | 1.77% | 2.14% | 2.11% |
| Earnings before Tax (EBT) 1 | 4.567 | -26.85 | 4.588 | -4.859 | 14.92 | 24 | 25 |
| Net income 1 | 4.353 | -21.98 | 2.417 | -5.384 | 10.64 | 18 | 19 |
| Net margin | 0.33% | -1.77% | 0.18% | -0.38% | 0.71% | 1.15% | 1.18% |
| EPS 2 | 1,124 | -5,677 | 624.0 | -1,390 | 2,749 | 4,663 | 4,845 |
| Free Cash Flow | -40,534 | 32,565 | 32,097 | - | - | - | - |
| FCF margin | -3,070.48% | 2,625.68% | 2,408.1% | - | - | - | - |
| FCF Conversion (EBITDA) | - | 49,149% | 38,589.48% | - | - | - | - |
| FCF Conversion (Net income) | - | - | 1,327,947.59% | - | - | - | - |
| Dividend per Share 2 | 750.0 | 750.0 | 750.0 | 750.0 | 750.0 | 750.0 | 750.0 |
| Announcement Date | 2/4/20 | 2/9/21 | 2/8/22 | 2/10/23 | 2/6/24 | - | - |
1KRW in Billions2KRW
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 | 343.2 | 337.3 | 323.9 | 353.7 | 373.2 | 360.4 | - | 370 | 393 | 376.6 | 361.8 | 406.7 | 405 | 390.5 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 6.367 | 9.632 | 3.93 | 8.544 | 4.287 | 3.817 | - | 8.003 | 7.784 | 6.072 | 5.6 | 9.1 | 9.3 | 9.5 |
| Operating Margin | 1.86% | 2.86% | 1.21% | 2.42% | 1.15% | 1.06% | - | 2.16% | 1.98% | 1.61% | 1.55% | 2.24% | 2.3% | 2.43% |
| Earnings before Tax (EBT) 1 | 4.459 | -11.68 | - | 8.079 | - | - | - | - | - | - | 5.5 | - | - | - |
| Net income | 3.36 | -9.726 | - | - | - | - | 1.636 | - | - | - | - | - | - | - |
| Net margin | 0.98% | -2.88% | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | 422.0 | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/5/21 | 2/8/22 | 5/4/22 | 8/3/22 | 11/14/22 | 2/10/23 | 5/15/23 | 8/8/23 | 11/3/23 | 2/6/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | 203 | 208 | 564 | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.711 x | 3.135 x | 6.781 x | - | - | - | - |
| Free Cash Flow | -40,534 | 32,565 | 32,097 | - | - | - | - |
| ROE (net income / shareholders' equity) | 1.38% | -7.35% | 0.85% | -1.87% | 3.66% | 6.2% | 6.3% |
| ROA (Net income/ Total Assets) | 0.64% | -2.71% | 0.27% | - | - | - | - |
| Assets 1 | 679.1 | 810.2 | 883.4 | - | - | - | - |
| Book Value Per Share 2 | 81,368 | 73,156 | 73,553 | 75,425 | 74,863 | 76,211 | 77,745 |
| Cash Flow per Share 2 | 7,425 | 16,927 | 18,804 | 5,406 | 22,927 | 19,033 | 17,422 |
| Capex 1 | 69.3 | 33 | 40.7 | 42 | 39.3 | 33 | 33 |
| Capex / Sales | 5.25% | 2.66% | 3.05% | 2.98% | 2.64% | 2.11% | 2.05% |
| Announcement Date | 2/4/20 | 2/9/21 | 2/8/22 | 2/10/23 | 2/6/24 | - | - |
1KRW in Billions2KRW
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
36,150
KRW
Average target price
63,000
KRW
Spread / Average Target
+74.27%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.37% | 99.17M | |
| -0.24% | 7.58B | |
| +11.75% | 2.77B | |
| 0.00% | 2.23B | |
| +56.04% | 1.81B | |
| +15.12% | 1.34B | |
| +72.02% | 1.13B | |
| -1.52% | 967M | |
| +5.92% | 851M | |
| -10.21% | 669M |
- Stock Market
- Equities
- A031440 Stock
- Financials SHINSEGAE FOOD Inc.
