Financials Kukdo Chemical Co., Ltd.

Equities

A007690

KR7007690001

Specialty Chemicals

End-of-day quote Korea S.E. Other stock markets 06:00:00 2024-05-02 pm EDT			5-day change	1st Jan Change
37,250 ^KRW	+3.19%		+7.66%	-9.04%

Mar. 07	Kukdo Chemical Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023	CI
2023	Kukdo Chemical Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	261,896	294,102	488,190	369,383	341,545	310,685	-
Enterprise Value (EV) ²	396.6	294.1	488.2	369.4	341.5	452.3	448.1
P/E ratio	7.57 x	10 x	-	4.96 x	-	-	-
Yield	3.19%	-	-	-	-	3.76%	3.76%
Capitalization / Revenue	0.23 x	-	0.31 x	-	0.26 x	0.19 x	0.14 x
EV / Revenue	0.35 x	-	0.31 x	-	0.26 x	0.27 x	0.21 x
EV / EBITDA	6.27 x	-	-	-	-	2.85 x	2.23 x
EV / FCF	10.2 x	-	-	-	-	15.2 x	87.9 x
FCF Yield	9.79%	-	-	-	-	6.57%	1.14%
Price to Book	0.51 x	-	-	-	-	0.34 x	0.3 x
Nbr of stocks (in thousands)	6,830	6,683	8,641	8,641	8,341	8,341	-
Reference price ³	38,343	44,007	56,500	42,750	40,950	37,250	37,250
Announcement Date	1/31/20	3/12/21	1/28/22	3/2/23	1/29/24	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	1,122	-	1,577	-	1,312	1,674	2,151
EBITDA ¹	63.22	-	-	-	-	158.8	200.9
EBIT ¹	42.77	-	204.7	-	20.27	121.2	167.9
Operating Margin	3.81%	-	12.98%	-	1.55%	7.24%	7.81%
Earnings before Tax (EBT)	40.66	-	-	-	-	-	-
Net income	34.62	-	161.5	74.32	-	-	-
Net margin	3.09%	-	10.24%	-	-	-	-
EPS	5,068	4,381	-	8,626	-	-	-
Free Cash Flow ²	38,844	-	-	-	-	29,700	5,100
FCF margin	3,463.57%	-	-	-	-	1,774.19%	237.09%
FCF Conversion (EBITDA)	61,438.2%	-	-	-	-	18,702.77%	2,538.58%
FCF Conversion (Net income)	112,204.68%	-	-	-	-	-	-
Dividend per Share ³	1,222	-	-	-	-	1,400	1,400
Announcement Date	1/31/20	3/12/21	1/28/22	3/2/23	1/29/24	-	-

¹KRW in Billions²KRW in Million³KRW

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2023 Q2	2023 Q3	2023 Q4
Net sales ¹	408.8	416.4	416.6	441.5	346.9	315.6	305.8
EBITDA	-	-	-	-	-	-	-
EBIT ¹	56.59	43.68	35.55	46.65	12.95	-2.244	-0.797
Operating Margin	13.84%	10.49%	8.53%	10.57%	3.73%	-0.71%	-0.26%
Earnings before Tax (EBT)	-	-	-	-	-	-	-
Net income	43.56	36.76	32.94	38.81	-	-	-
Net margin	10.66%	8.83%	7.91%	8.79%	-	-	-
EPS	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-
Announcement Date	10/29/21	1/28/22	4/22/22	7/20/22	7/20/23	10/20/23	1/29/24

¹KRW in Billions

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2021	2022	2023	2024	2025
Net Debt ¹	135	-	-	-	142	137
Net Cash position ¹	-	-	-	-	-	-
Leverage (Debt/EBITDA)	2.131 x	-	-	-	0.8917 x	0.6839 x
Free Cash Flow ²	38,844	-	-	-	29,700	5,100
ROE (net income / shareholders' equity)	6.89%	-	-	0.81%	10.5%	13%
ROA (Net income/ Total Assets)	3.93%	-	-	-	6.4%	7.9%
Assets	879.9	-	-	-	-	-
Book Value Per Share ³	75,638	-	-	-	109,289	122,723
Cash Flow per Share	12,874	-	-	-	-	-
Capex	49.1	-	-	-	-	-
Capex / Sales	4.38%	-	-	-	-	-
Announcement Date	1/31/20	1/28/22	3/2/23	1/29/24	-	-

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 Kukdo Chemical Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

37,250 KRW

Average target price

70,000 KRW

Spread / Average Target

+87.92%

Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Adhesive & Epoxy

	1st Jan change	Capi.
KUKDO CHEMICAL CO., LTD.	-9.04%	229M
H.B. FULLER COMPANY	-5.50%	4.19B
LINTEC CORPORATION	+13.82%	1.4B
NAN PAO RESINS CHEMICAL CO., LTD.	+26.69%	1.33B
SHANDONG DONGYUE ORGANOSILICON MATERIALS CO., LTD.	-5.06%	1.31B
JIANGSU HHCK ADVANCED MATERIALS CO.,LTD	-20.83%	819M
EPOXY BASE ELECTRONIC MATERIAL CORPORATION LIMITED	-22.93%	758M
CHENGDU GUIBAO SCIENCE & TECHNOLOGY CO.,LTD.	-20.23%	712M
DARBOND TECHNOLOGY CO., LTD	-35.33%	678M
HUBEI HUITIAN NEW MATERIALS CO., LTD.	-19.06%	617M

Adhesive & Epoxy