Stock A009270 SHINWON CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials ShinWon Corporation

Equities

A009270

KR7009270000

Apparel & Accessories

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,290 KRW +0.78% Intraday chart for ShinWon Corporation +0.62% -9.47%
2023 Tranche Update on ShinWon Corporation's Equity Buyback Plan announced on September 25, 2023. CI
2023 Tranche Update on ShinWon Corporation's Equity Buyback Plan announced on September 25, 2023. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 134,809 147,777 106,858 240,446 124,646 108,552
Enterprise Value (EV) 1 256,088 240,286 210,195 378,349 264,068 295,391
P/E ratio -21.6 x 97.8 x -13.7 x 17.7 x 7.09 x 18.5 x
Yield - - - 1.71% 6.47% -
Capitalization / Revenue 0.22 x 0.22 x 0.15 x 0.27 x 0.13 x 0.13 x
EV / Revenue 0.41 x 0.36 x 0.3 x 0.43 x 0.27 x 0.35 x
EV / EBITDA 26.4 x 12.6 x 23.3 x 12.9 x 6.19 x 8.89 x
EV / FCF -87 x 56.2 x 31.5 x -8.19 x 311 x -11.4 x
FCF Yield -1.15% 1.78% 3.17% -12.2% 0.32% -8.78%
Price to Book 0.71 x 0.71 x 0.59 x 1.1 x 0.54 x 0.49 x
Nbr of stocks (in thousands) 69,546 77,850 73,412 81,160 80,677 76,177
Reference price 2 1,870 1,845 1,410 2,920 1,545 1,425
Announcement Date 3/21/19 3/19/20 3/18/21 3/17/22 3/16/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 621,491 674,868 694,297 879,418 995,440 834,478
EBITDA 1 9,690 19,036 9,016 29,325 42,637 33,242
EBIT 1 1,381 8,840 -134 21,178 33,226 22,999
Operating Margin 0.22% 1.31% -0.02% 2.41% 3.34% 2.76%
Earnings before Tax (EBT) 1 -9,312 254.3 -9,659 16,254 25,474 10,173
Net income 1 -5,845 1,428 -7,627 12,133 18,105 5,927
Net margin -0.94% 0.21% -1.1% 1.38% 1.82% 0.71%
EPS 2 -86.77 18.87 -102.8 165.1 218.0 77.00
Free Cash Flow 1 -2,944 4,274 6,673 -46,189 848.5 -25,925
FCF margin -0.47% 0.63% 0.96% -5.25% 0.09% -3.11%
FCF Conversion (EBITDA) - 22.45% 74.02% - 1.99% -
FCF Conversion (Net income) - 299.37% - - 4.69% -
Dividend per Share - - - 50.00 100.0 -
Announcement Date 3/21/19 3/19/20 3/18/21 3/17/22 3/16/23 3/21/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 121,279 92,509 103,337 137,904 139,422 186,839
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 12.52 x 4.86 x 11.46 x 4.703 x 3.27 x 5.621 x
Free Cash Flow 1 -2,944 4,274 6,673 -46,189 849 -25,925
ROE (net income / shareholders' equity) -3.6% 0.28% -4.77% 5.3% 8.04% 2.7%
ROA (Net income/ Total Assets) 0.21% 1.35% -0.02% 2.91% 4.1% 2.72%
Assets 1 -2,823,839 105,395 37,023,657 416,810 441,918 217,536
Book Value Per Share 2 2,640 2,595 2,410 2,665 2,863 2,918
Cash Flow per Share 2 292.0 191.0 208.0 127.0 309.0 257.0
Capex 1 4,429 7,724 4,331 21,052 28,719 36,703
Capex / Sales 0.71% 1.14% 0.62% 2.39% 2.89% 4.4%
Announcement Date 3/21/19 3/19/20 3/18/21 3/17/22 3/16/23 3/21/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Apparel & Accessories

1st Jan change Capi.
SHINWON CORPORATION Stock ShinWon Corporation
-9.47% 70.42M
LVMH Stock LVMH
+7.99% 422B
CHRISTIAN DIOR SE Stock Christian Dior SE
+4.73% 143B
LULULEMON ATHLETICA INC. Stock lululemon athletica Inc.
-28.67% 45.92B
MONCLER S.P.A. Stock Moncler S.p.A.
+16.55% 18.73B
RALPH LAUREN CORPORATION Stock Ralph Lauren Corporation
+15.45% 10.64B
LEVI STRAUSS & CO. Stock Levi Strauss & Co.
+27.75% 8.41B
LI NING COMPANY LIMITED Stock Li Ning Company Limited
+0.96% 6.83B
PVH CORP. Stock PVH Corp.
-9.08% 6.41B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED Stock Bosideng International Holdings Limited
+29.34% 6.32B
Other Apparel & Accessories
  1. Stock Market
  2. Equities
  3. A009270 Stock
  4. Financials ShinWon Corporation