Financials SNT Dynamics Co.,Ltd.

Equities

A003570

KR7003570009

Auto, Truck & Motorcycle Parts

End-of-day quote Korea S.E. Other stock markets 06:00:00 2024-05-13 pm EDT			5-day change	1st Jan Change
16,590 ^KRW	-0.06%		+3.69%	+15.21%

Feb. 21	Snt Dynamics Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023	CI
2023	Snt Dynamics Co.,Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023	CI

Valuation

Fiscal Period: December	2021	2022	2023	2024	2025
Capitalization ¹	194,723	209,159	322,471	371,514	-
Enterprise Value (EV) ¹	194,723	208,939	322,471	371,514	371,514
P/E ratio	3.36 x	9.09 x	6.51 x	10 x	12.4 x
Yield	-	5.35%	3.47%	3.01%	3.01%
Capitalization / Revenue	-	0.51 x	0.66 x	0.68 x	0.62 x
EV / Revenue	-	0.51 x	0.66 x	0.68 x	0.62 x
EV / EBITDA	-	6.42 x	6.62 x	6.78 x	6.54 x
EV / FCF	-	23.9 x	3.41 x	6.26 x	6.05 x
FCF Yield	-	4.18%	29.4%	16%	16.5%
Price to Book	-	0.32 x	0.46 x	0.69 x	0.66 x
Nbr of stocks (in thousands)	21,732	22,394	22,394	22,394	-
Reference price ²	8,960	9,340	14,400	16,590	16,590
Announcement Date	2/18/22	1/27/23	1/31/24	-	-

¹KRW in Million²KRW

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2021	2022	2023	2024	2025
Net sales ¹	-	408	486	548.6	599.9
EBITDA ¹	-	32.56	48.73	54.8	56.8
EBIT ¹	-	25.76	41.6	53.8	49.3
Operating Margin	-	6.31%	8.56%	9.81%	8.22%
Earnings before Tax (EBT) ¹	-	29.33	58.18	68.7	59.6
Net income ¹	59	23.01	49.53	55	44.6
Net margin	-	5.64%	10.19%	10.03%	7.43%
EPS ²	2,666	1,027	2,212	1,654	1,341
Free Cash Flow ³	-	8,750	94,649	59,300	61,400
FCF margin	-	2,144.57%	19,476.86%	10,809.33%	10,235.04%
FCF Conversion (EBITDA)	-	26,878.6%	194,232.87%	108,211.68%	108,098.59%
FCF Conversion (Net income)	-	38,034.37%	191,094.31%	107,818.18%	137,668.16%
Dividend per Share ²	-	500.0	500.0	500.0	500.0
Announcement Date	2/18/22	1/27/23	1/31/24	-	-

¹KRW in Billions²KRW³KRW in Million

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 Q1	2023 Q2	2023 Q3	2023 Q4
Net sales	-	101.9	134.4	-
EBITDA	-	-	-	-
EBIT ¹	-	9.621	15.36	7.553
Operating Margin	-	9.44%	11.43%	-
Earnings before Tax (EBT)	-	-	-	-
Net income	10.86	-	-	-
Net margin	-	-	-	-
EPS	-	-	-	-
Dividend per Share	-	-	-	-
Announcement Date	4/27/23	7/27/23	10/26/23	1/31/24

¹KRW in Billions

Estimates

Balance Sheet Analysis

Fiscal Period: December	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-
Net Cash position	-	220	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow ¹	-	8,750	94,649	59,300	61,400
ROE (net income / shareholders' equity)	-	3.51%	7.29%	6%	6.1%
ROA (Net income/ Total Assets)	-	2.54%	4.98%	4%	4%
Assets ²	-	905.4	993.9	1,375	1,115
Book Value Per Share ³	-	29,430	31,290	24,119	25,123
Cash Flow per Share ³	-	858.0	4,864	1,489	1,568
Capex	-	10.5	-	-	-
Capex / Sales	-	2.56%	-	-	-
Announcement Date	2/18/22	1/27/23	1/31/24	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for SNT Dynamics Co.,Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

16,590 KRW

Average target price

18,000 KRW

Spread / Average Target

+8.50%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Auto, Truck & Motorcycle Parts

	1st Jan change	Capi.
SNT DYNAMICS CO.,LTD.	+15.21%	272M
DENSO CORPORATION	+22.85%	47.61B
APTIV PLC	-8.91%	22.54B
WEICHAI POWER CO., LTD.	+26.99%	20.49B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	+35.20%	17.99B
HYUNDAI MOBIS CO.,LTD	-5.27%	14.81B
MAGNA INTERNATIONAL INC.	-16.41%	13.66B
CONTINENTAL AG	-18.62%	13.44B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	+29.99%	11.71B
BOSCH LIMITED	+39.46%	11.27B

Other Auto, Truck & Motorcycle Parts