Financials Woory Industrial Holdings Co.,Ltd.

Equities

A072470

KR7072470008

Auto, Truck & Motorcycle Parts

End-of-day quote Korea S.E. 06:00:00 2024-05-13 pm EDT 5-day change 1st Jan Change
3,700 KRW +0.82% Intraday chart for Woory Industrial Holdings Co.,Ltd. -2.89% +5.41%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 117,032 56,726 108,770 124,444 80,539 66,282
Enterprise Value (EV) 1 154,586 89,495 144,999 159,525 155,721 186,224
P/E ratio 60.6 x 315 x 54.4 x 127 x -12.5 x 8.57 x
Yield 0.81% 0.83% 0.52% 0.53% 1.06% 1.42%
Capitalization / Revenue 0.3 x 0.15 x 0.31 x 0.32 x 0.16 x 0.12 x
EV / Revenue 0.4 x 0.24 x 0.41 x 0.42 x 0.31 x 0.32 x
EV / EBITDA 5.22 x 3.4 x 4.56 x 8.67 x 74.8 x 4.31 x
EV / FCF -38.2 x 20.5 x 15 x -22.5 x -39.4 x -4.55 x
FCF Yield -2.62% 4.88% 6.67% -4.45% -2.54% -22%
Price to Book 0.86 x 0.44 x 0.84 x 0.95 x 0.64 x 0.51 x
Nbr of stocks (in thousands) 18,846 18,846 18,884 18,884 18,884 18,884
Reference price 2 6,210 3,010 5,760 6,590 4,265 3,510
Announcement Date 3/21/19 3/18/20 3/22/21 3/22/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 387,020 378,245 354,694 384,336 495,522 575,274
EBITDA 1 29,632 26,359 31,823 18,402 2,081 43,240
EBIT 1 12,134 7,293 11,911 -2,668 -19,875 21,514
Operating Margin 3.14% 1.93% 3.36% -0.69% -4.01% 3.74%
Earnings before Tax (EBT) 1 10,375 6,668 5,622 -608.6 -21,028 19,010
Net income 1 1,934 180.5 1,998 986.8 -6,414 7,735
Net margin 0.5% 0.05% 0.56% 0.26% -1.29% 1.34%
EPS 2 102.4 9.559 105.8 52.00 -340.0 409.6
Free Cash Flow 1 -4,049 4,370 9,674 -7,100 -3,953 -40,938
FCF margin -1.05% 1.16% 2.73% -1.85% -0.8% -7.12%
FCF Conversion (EBITDA) - 16.58% 30.4% - - -
FCF Conversion (Net income) - 2,421.12% 484.15% - - -
Dividend per Share 2 50.00 25.00 30.00 35.00 45.00 50.00
Announcement Date 3/21/19 3/18/20 3/22/21 3/22/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 37,554 32,769 36,229 35,081 75,182 119,942
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.267 x 1.243 x 1.138 x 1.906 x 36.12 x 2.774 x
Free Cash Flow 1 -4,049 4,370 9,674 -7,100 -3,953 -40,938
ROE (net income / shareholders' equity) 2.99% 1.48% 1.16% -0.15% -8.98% 7.94%
ROA (Net income/ Total Assets) 1.97% 1.16% 1.86% -0.41% -3.09% 3.05%
Assets 1 98,332 15,548 107,407 -238,764 207,487 253,283
Book Value Per Share 2 7,257 6,838 6,890 6,946 6,615 6,930
Cash Flow per Share 2 721.0 661.0 743.0 1,117 519.0 619.0
Capex 1 21,063 20,941 10,875 16,606 15,372 38,558
Capex / Sales 5.44% 5.54% 3.07% 4.32% 3.1% 6.7%
Announcement Date 3/21/19 3/18/20 3/22/21 3/22/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates
  1. Stock Market
  2. Equities
  3. A072470 Stock
  4. Financials Woory Industrial Holdings Co.,Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW