SAM-A ALUMINIUM COMPANY, LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75,700 KRW | -2.07% |
|
-4.78% | -28.85% |
| 2023 | Sam-A Aluminium Company, Limited(KOSE:A006110) added to KOSPI 200 Index | CI |
| 2023 | Mediation collapses between Meta and Kenyan moderators, rights group says | RE |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 46,255 | 48,730 | 127,050 | 297,000 | 455,400 | 1,565,348 |
| Enterprise Value (EV) 1 | 107,650 | 110,126 | 192,610 | 355,981 | 554,287 | 1,617,657 |
| P/E ratio | 16.7 x | 9.84 x | 36.2 x | 24.4 x | 26.5 x | 453 x |
| Yield | 2.38% | 2.48% | 0.87% | 0.74% | 0.6% | 0.09% |
| Capitalization / Revenue | 0.27 x | 0.25 x | 0.64 x | 1.17 x | 1.46 x | 5.84 x |
| EV / Revenue | 0.63 x | 0.58 x | 0.98 x | 1.41 x | 1.78 x | 6.04 x |
| EV / EBITDA | 8.4 x | 7.73 x | 11.8 x | 13.7 x | 17.1 x | 107 x |
| EV / FCF | -60.6 x | 26.4 x | -45.8 x | 70.4 x | -19.8 x | -21.2 x |
| FCF Yield | -1.65% | 3.78% | -2.18% | 1.42% | -5.04% | -4.71% |
| Price to Book | 0.44 x | 0.45 x | 1.15 x | 2.43 x | 3.3 x | 6.14 x |
| Nbr of stocks (in thousands) | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 14,712 |
| Reference price 2 | 4,205 | 4,430 | 11,550 | 27,000 | 41,400 | 106,400 |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/17/22 | 3/15/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 171,319 | 191,124 | 197,013 | 252,966 | 312,056 | 268,023 |
| EBITDA 1 | 12,816 | 14,245 | 16,300 | 26,000 | 32,476 | 15,171 |
| EBIT 1 | 5,530 | 6,441 | 7,370 | 15,450 | 22,579 | 3,771 |
| Operating Margin | 3.23% | 3.37% | 3.74% | 6.11% | 7.24% | 1.41% |
| Earnings before Tax (EBT) 1 | 3,554 | 6,413 | 4,368 | 14,979 | 21,047 | 1,192 |
| Net income 1 | 2,768 | 4,952 | 3,512 | 12,153 | 17,207 | 3,406 |
| Net margin | 1.62% | 2.59% | 1.78% | 4.8% | 5.51% | 1.27% |
| EPS 2 | 251.6 | 450.2 | 319.2 | 1,105 | 1,564 | 235.1 |
| Free Cash Flow 1 | -1,776 | 4,165 | -4,204 | 5,059 | -27,963 | -76,240 |
| FCF margin | -1.04% | 2.18% | -2.13% | 2% | -8.96% | -28.45% |
| FCF Conversion (EBITDA) | - | 29.24% | - | 19.46% | - | - |
| FCF Conversion (Net income) | - | 84.11% | - | 41.63% | - | - |
| Dividend per Share 2 | 100.0 | 110.0 | 100.0 | 200.0 | 250.0 | 100.0 |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/17/22 | 3/15/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 61,395 | 61,396 | 65,560 | 58,981 | 98,887 | 52,309 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.791 x | 4.31 x | 4.022 x | 2.269 x | 3.045 x | 3.448 x |
| Free Cash Flow 1 | -1,776 | 4,165 | -4,204 | 5,059 | -27,963 | -76,240 |
| ROE (net income / shareholders' equity) | 2.64% | 4.62% | 3.2% | 10.5% | 13.2% | 1.73% |
| ROA (Net income/ Total Assets) | 1.78% | 1.99% | 2.21% | 4.44% | 5.48% | 0.68% |
| Assets 1 | 155,346 | 249,261 | 158,574 | 273,606 | 314,219 | 500,475 |
| Book Value Per Share 2 | 9,605 | 9,893 | 10,036 | 11,093 | 12,540 | 17,332 |
| Cash Flow per Share 2 | 289.0 | 345.0 | 186.0 | 406.0 | 134.0 | 4,124 |
| Capex 1 | 6,277 | 10,747 | 13,109 | 8,618 | 24,158 | 78,065 |
| Capex / Sales | 3.66% | 5.62% | 6.65% | 3.41% | 7.74% | 29.13% |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/17/22 | 3/15/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -28.85% | 814M | |
| +84.98% | 14.34B | |
| +11.02% | 9.3B | |
| +21.44% | 7.12B | |
| +26.19% | 6.01B | |
| -7.78% | 4.88B | |
| +8.73% | 4.68B | |
| -1.57% | 2.11B | |
| +46.46% | 1.65B | |
| +40.74% | 1.6B |
- Stock Market
- Equities
- A006110 Stock
- Financials Sam-A Aluminium Company, Limited