Stock A001530 DI DONG IL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Di Dong Il Corporation

Equities

A001530

KR7001530005

Textiles & Leather Goods

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
25,300 KRW +2.43% Intraday chart for Di Dong Il Corporation -5.60% -13.50%
Mar. 27 Tranche Update on Di Dong Il Corporation's Equity Buyback Plan announced on December 27, 2023. CI
Mar. 25 Tranche Update on Di Dong Il Corporation's Equity Buyback Plan announced on March 20, 2020. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 128,525 269,648 524,383 291,499 541,491 490,239 -
Enterprise Value (EV) 2 128.5 457.1 713.6 467.6 541.5 610.1 684.2
P/E ratio 10.6 x 13.5 x 12.2 x 5.29 x 175 x 22.1 x 17.6 x
Yield - 1.11% 0.77% 1.66% - 1% 1%
Capitalization / Revenue 0.14 x 0.4 x 0.64 x 0.32 x 0.71 x 0.64 x 0.54 x
EV / Revenue 0.14 x 0.67 x 0.88 x 0.51 x 0.71 x 0.79 x 0.75 x
EV / EBITDA - 9.81 x 10.4 x 10.4 x 19.5 x 12.4 x 11.1 x
EV / FCF - 21.9 x - 79.9 x - -11 x -9.92 x
FCF Yield - 4.56% - 1.25% - -9.11% -10.1%
Price to Book - 0.53 x 0.93 x 0.48 x - 1.06 x 1.01 x
Nbr of stocks (in thousands) 19,145 19,889 19,889 19,853 18,513 19,377 -
Reference price 3 6,713 13,558 26,365 14,683 29,250 25,300 25,300
Announcement Date 3/19/20 3/18/21 2/10/22 3/16/23 2/8/24 - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 939.5 679.7 813.1 913.7 763.1 770 914.9
EBITDA 1 - 46.62 68.76 44.77 27.78 49.4 61.5
EBIT 1 - 26.37 49.06 44.75 6.305 35 43.8
Operating Margin - 3.88% 6.03% 4.9% 0.83% 4.55% 4.79%
Earnings before Tax (EBT) 1 - 30.84 62.33 45.42 8.516 24.9 52.8
Net income 1 - 19.57 46.91 53.83 6 28.9 36.7
Net margin - 2.88% 5.77% 5.89% 0.79% 3.75% 4.01%
EPS 2 635.0 1,007 2,165 2,778 167.0 1,147 1,436
Free Cash Flow 3 - 20,831 - 5,852 - -55,600 -69,000
FCF margin - 3,064.84% - 640.47% - -7,220.78% -7,541.81%
FCF Conversion (EBITDA) - 44,686.18% - 13,070.63% - - -
FCF Conversion (Net income) - 106,442.17% - 10,870.74% - - -
Dividend per Share 2 - 150.9 202.3 243.9 - 253.7 253.7
Announcement Date 3/19/20 3/18/21 2/10/22 3/16/23 2/8/24 - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q3 2023 Q4
Net sales 1 - - 101.2
EBITDA - - -
EBIT 1 - - -0.7998
Operating Margin - - -0.79%
Earnings before Tax (EBT) 1 - - -1.075
Net income 1 1.163 -0.4357 -0.2238
Net margin - - -0.22%
EPS 60.49 -22.44 -
Dividend per Share - - -
Announcement Date 5/15/23 11/14/23 2/8/24
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - 187 189 176 - 120 194
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - 4.021 x 2.752 x 3.934 x - 2.427 x 3.154 x
Free Cash Flow 2 - 20,831 - 5,852 - -55,600 -69,000
ROE (net income / shareholders' equity) - 4% 8.6% 9.37% 0.98% 4.7% 5.85%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 3 - 25,631 28,378 30,898 - 23,829 25,117
Cash Flow per Share - - - - - - -
Capex 1 - 13.7 17.5 33.1 - 48.9 59.7
Capex / Sales - 2.01% 2.15% 3.62% - 6.35% 6.53%
Announcement Date 3/19/20 3/18/21 2/10/22 3/16/23 2/8/24 - -
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

Ratings for Di Dong Il Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
25,300 KRW
Average target price
39,024 KRW
Spread / Average Target
+54.25%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Natural Fabrics

1st Jan change Capi.
DI DONG IL CORPORATION Stock Di Dong Il Corporation
-13.50% 356M
JIANGSU SUNSHINE CO., LTD. Stock Jiangsu Sunshine Co., Ltd.
-23.12% 377M
PACIFIC TEXTILES HOLDINGS LIMITED Stock Pacific Textiles Holdings Limited
+11.11% 261M
LÜKS KADIFE TICARET VE SANAYI Stock Lüks Kadife Ticaret ve Sanayi
+125.16% 115M
YADONG GROUP HOLDINGS LIMITED Stock Yadong Group Holdings Limited
-74.32% 104M
KINGDOM HOLDINGS LIMITED Stock Kingdom Holdings Limited
-8.66% 91.36M
SPINNOVA OYJ Stock Spinnova Oyj
-32.86% 89.65M
RUBENIS TEKSTIL SANAYI TICARET Stock Rubenis Tekstil Sanayi Ticaret
+53.25% 86.69M
ALBAAD MASSUOT YITZHAK LTD Stock Albaad Massuot Yitzhak Ltd
+32.74% 81.19M
GABRIEL HOLDING A/S Stock Gabriel Holding A/S
+2.27% 72.25M
Natural Fabrics
  1. Stock Market
  2. Equities
  3. A001530 Stock
  4. Financials Di Dong Il Corporation