DIGITAL CHOSUN INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,949 KRW | -0.51% |
|
-1.27% | -12.60% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 71,447 | 80,726 | 112,830 | 111,346 | 108,377 | 82,767 |
| Enterprise Value (EV) 1 | 36,157 | 47,200 | 74,993 | 79,893 | 69,824 | 52,229 |
| P/E ratio | 13.8 x | 23.7 x | 62.6 x | 40.8 x | 38.9 x | 24.2 x |
| Yield | 2.08% | 1.38% | 0.66% | 0.67% | 0.68% | - |
| Capitalization / Revenue | 1.8 x | 2.39 x | 3.72 x | 3.33 x | 3.12 x | 2.26 x |
| EV / Revenue | 0.91 x | 1.39 x | 2.47 x | 2.39 x | 2.01 x | 1.43 x |
| EV / EBITDA | 4.9 x | 7.95 x | 17.3 x | 15.6 x | 13.7 x | 10.1 x |
| EV / FCF | 7.47 x | 11.4 x | 24.3 x | 19.2 x | 29.2 x | 35.3 x |
| FCF Yield | 13.4% | 8.77% | 4.12% | 5.22% | 3.42% | 2.83% |
| Price to Book | 0.98 x | 1.05 x | 1.44 x | 1.35 x | 1.33 x | 0.98 x |
| Nbr of stocks (in thousands) | 37,115 | 37,115 | 37,115 | 37,115 | 37,115 | 37,115 |
| Reference price 2 | 1,925 | 2,175 | 3,040 | 3,000 | 2,920 | 2,230 |
| Announcement Date | 3/14/19 | 3/12/20 | 3/18/21 | 3/16/22 | 3/15/23 | 3/19/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 39,680 | 33,843 | 30,361 | 33,452 | 34,715 | 36,572 |
| EBITDA 1 | 7,378 | 5,937 | 4,324 | 5,116 | 5,084 | 5,153 |
| EBIT 1 | 6,363 | 2,936 | 1,460 | 2,128 | 2,061 | 2,145 |
| Operating Margin | 16.04% | 8.68% | 4.81% | 6.36% | 5.94% | 5.87% |
| Earnings before Tax (EBT) 1 | 7,281 | 4,377 | 2,711 | 3,335 | 3,764 | 4,410 |
| Net income 1 | 5,161 | 3,409 | 1,801 | 2,732 | 2,787 | 3,417 |
| Net margin | 13.01% | 10.07% | 5.93% | 8.17% | 8.03% | 9.34% |
| EPS 2 | 139.1 | 91.85 | 48.53 | 73.61 | 75.09 | 92.00 |
| Free Cash Flow 1 | 4,840 | 4,140 | 3,089 | 4,167 | 2,387 | 1,481 |
| FCF margin | 12.2% | 12.23% | 10.17% | 12.46% | 6.88% | 4.05% |
| FCF Conversion (EBITDA) | 65.61% | 69.73% | 71.44% | 81.45% | 46.96% | 28.73% |
| FCF Conversion (Net income) | 93.78% | 121.43% | 171.51% | 152.52% | 85.66% | 43.33% |
| Dividend per Share 2 | 40.00 | 30.00 | 20.00 | 20.00 | 20.00 | - |
| Announcement Date | 3/14/19 | 3/12/20 | 3/18/21 | 3/16/22 | 3/15/23 | 3/19/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 35,290 | 33,526 | 37,837 | 31,452 | 38,553 | 30,539 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 4,840 | 4,140 | 3,089 | 4,167 | 2,387 | 1,481 |
| ROE (net income / shareholders' equity) | 7.18% | 4.59% | 2.35% | 3.31% | 3.33% | 3.97% |
| ROA (Net income/ Total Assets) | 5.04% | 2.2% | 1.07% | 1.49% | 1.4% | 1.44% |
| Assets 1 | 102,391 | 154,638 | 168,695 | 183,040 | 199,211 | 238,145 |
| Book Value Per Share 2 | 1,974 | 2,070 | 2,118 | 2,225 | 2,204 | 2,281 |
| Cash Flow per Share 2 | 231.0 | 252.0 | 200.0 | 275.0 | 220.0 | 226.0 |
| Capex 1 | 272 | 200 | 385 | 1,140 | 1,624 | 2,092 |
| Capex / Sales | 0.69% | 0.59% | 1.27% | 3.41% | 4.68% | 5.72% |
| Announcement Date | 3/14/19 | 3/12/20 | 3/18/21 | 3/16/22 | 3/15/23 | 3/19/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -12.60% | 53.4M | |
| +24.70% | 28.23B | |
| +7.21% | 18.16B | |
| +2.85% | 12.97B | |
| -5.88% | 11.59B | |
| +7.92% | 10.94B | |
| +18.79% | 4.96B | |
| -11.04% | 3.8B | |
| +35.86% | 3.52B | |
| -4.13% | 3.26B |
- Stock Market
- Equities
- A033130 Stock
- Financials DIGITAL CHOSUN Inc.
