Financials Samyoung Electronics Co., Ltd

Equities

A005680

KR7005680004

Electronic Equipment & Parts

End-of-day quote Korea S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
10,060 KRW +3.93% Intraday chart for Samyoung Electronics Co., Ltd +6.79% +17.39%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 180,400 204,000 228,000 186,000 171,400 201,200 - -
Enterprise Value (EV) 2 -63.33 -58.7 -48.81 -87.85 171.4 -67.7 -67 -67.9
P/E ratio 21.1 x 17.9 x 13.4 x 10.2 x 12.4 x 12.4 x 11.4 x 10.5 x
Yield 2.77% 2.45% 2.63% - - 2.98% 2.98% 2.98%
Capitalization / Revenue 0.9 x 1.02 x 0.95 x 0.82 x 0.97 x 1.08 x 0.99 x 0.92 x
EV / Revenue -0.32 x -0.29 x -0.2 x -0.39 x 0.97 x -0.36 x -0.33 x -0.31 x
EV / EBITDA -5.39 x -3.53 x -2.08 x -3.68 x 12.5 x -3.66 x -3.22 x -2.94 x
EV / FCF - -2,801,833 x - - - - - -
FCF Yield - -0% - - - - - -
Price to Book 0.37 x 0.42 x 0.45 x 0.36 x - 0.37 x 0.36 x 0.36 x
Nbr of stocks (in thousands) 20,000 20,000 20,000 20,000 20,000 20,000 - -
Reference price 3 9,020 10,200 11,400 9,300 8,570 10,060 10,060 10,060
Announcement Date 2/12/20 2/5/21 2/7/22 2/28/23 3/26/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 201 200.6 238.9 227.8 177.3 187 203.6 219.7
EBITDA 1 11.76 16.64 23.45 23.9 13.67 18.5 20.8 23.1
EBIT 1 4.637 9.25 15.71 16.28 6.457 10.6 12.2 13.8
Operating Margin 2.31% 4.61% 6.58% 7.15% 3.64% 5.67% 5.99% 6.28%
Earnings before Tax (EBT) 1 11.37 14.88 22.57 24.45 18.4 21.1 23 25
Net income 1 8.554 11.42 17.03 18.18 13.84 16.2 17.7 19.2
Net margin 4.26% 5.7% 7.13% 7.98% 7.8% 8.66% 8.69% 8.74%
EPS 2 428.0 571.0 851.0 909.0 692.0 809.0 886.0 962.0
Free Cash Flow - 20,952 - - - - - -
FCF margin - 10,446.2% - - - - - -
FCF Conversion (EBITDA) - 125,909.86% - - - - - -
FCF Conversion (Net income) - 183,398.36% - - - - - -
Dividend per Share 2 250.0 250.0 300.0 - - 300.0 300.0 300.0
Announcement Date 2/12/20 2/5/21 2/7/22 2/28/23 3/26/24 - - -
1KRW in Billions2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 58.19 60.24 61.35 67.58 56.84 42.04 50.16 48.95 42.6 35.58 51.5 51.9 45.7 37.8
EBITDA - - - - - - - - - - - - - -
EBIT 1 4.217 -0.4803 5.467 7.801 3.309 -0.295 4.336 3.083 1.693 -2.656 3 3.9 3.4 0.2
Operating Margin 7.25% -0.8% 8.91% 11.54% 5.82% -0.7% 8.65% 6.3% 3.97% -7.46% 5.83% 7.51% 7.44% 0.53%
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - -
EPS - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/12/21 2/7/22 5/13/22 8/16/22 11/11/22 2/28/23 5/15/23 8/14/23 11/14/23 3/26/24 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 244 263 277 274 - 269 268 269
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - 20,952 - - - - - -
ROE (net income / shareholders' equity) 1.77% 2.34% 3.4% 3.3% - 3% 3.2% 3.4%
ROA (Net income/ Total Assets) 1.69% 2.25% 3.22% 3.36% - 2.9% 3.1% 3.3%
Assets 1 505.4 508.3 528.8 541.5 - 558.6 571 581.8
Book Value Per Share 2 24,220 24,545 25,588 26,088 - 26,991 27,576 28,239
Cash Flow per Share 2 - - 938.0 - - 1,176 1,272 1,384
Capex 1 5.78 3.2 2.38 2.1 - 8.1 8.9 9.8
Capex / Sales 2.87% 1.59% 1% 0.92% - 4.33% 4.37% 4.46%
Announcement Date 2/12/20 2/5/21 2/7/22 2/28/23 3/26/24 - - -
1KRW in Billions2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10,060 KRW
Average target price
13,000 KRW
Spread / Average Target
+29.22%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. A005680 Stock
  4. Financials Samyoung Electronics Co., Ltd