SEJIN HEAVY INDUSTRIES CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,100 KRW | +5.50% |
|
+0.71% | +49.32% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 175,939 | 366,081 | 323,443 | 282,724 | 261,039 | 389,774 | - | - |
| Enterprise Value (EV) 2 | 355.2 | 588.9 | 528 | 515.8 | 261 | 568.7 | 538.2 | 542.7 |
| P/E ratio | 74 x | 203 x | 19.9 x | 24.3 x | 15.2 x | 19.6 x | 9.49 x | - |
| Yield | 0.44% | 2.24% | 2.54% | 2.91% | - | 4.23% | 3.17% | 4.23% |
| Capitalization / Revenue | 0.59 x | 1.27 x | 1.29 x | 0.69 x | 0.68 x | 0.92 x | 0.81 x | 0.68 x |
| EV / Revenue | 1.2 x | 2.04 x | 2.11 x | 1.26 x | 0.68 x | 1.35 x | 1.12 x | 0.94 x |
| EV / EBITDA | 19.2 x | 57.5 x | 43.6 x | 15.7 x | - | 11 x | 7.83 x | 7.4 x |
| EV / FCF | -39.6 x | 76.5 x | -59.6 x | -32.6 x | - | -63.9 x | 12.3 x | 16.5 x |
| FCF Yield | -2.53% | 1.31% | -1.68% | -3.07% | - | -1.57% | 8.11% | 6.04% |
| Price to Book | 1.12 x | 2.4 x | 1.98 x | 1.72 x | - | 2.09 x | 1.93 x | 1.8 x |
| Nbr of stocks (in thousands) | 57,559 | 54,721 | 54,821 | 54,898 | 54,898 | 54,898 | - | - |
| Reference price 3 | 3,057 | 6,690 | 5,900 | 5,150 | 4,755 | 7,100 | 7,100 | 7,100 |
| Announcement Date | 2/28/20 | 3/2/21 | 3/2/22 | 2/27/23 | 3/20/24 | - | - | - |
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 | 295.9 | 288.2 | 250.4 | 410.1 | 384.8 | 421.7 | 481.9 | 574.4 |
| EBITDA 1 | 18.53 | 10.24 | 12.1 | 32.94 | - | 51.9 | 68.7 | 73.3 |
| EBIT 1 | 9.355 | 0.8732 | 4.131 | 25.15 | - | 41.9 | 56.4 | 62.9 |
| Operating Margin | 3.16% | 0.3% | 1.65% | 6.13% | - | 9.94% | 11.7% | 10.95% |
| Earnings before Tax (EBT) 1 | 3.88 | 5.184 | 23.81 | 16.64 | - | 30.6 | 63 | - |
| Net income 1 | 2.367 | 2.895 | 14.24 | 11.61 | - | 24.3 | 50.1 | - |
| Net margin | 0.8% | 1% | 5.69% | 2.83% | - | 5.76% | 10.4% | - |
| EPS 2 | 41.33 | 33.00 | 297.0 | 212.0 | 312.0 | 363.0 | 748.0 | - |
| Free Cash Flow 3 | -8,980 | 7,702 | -8,856 | -15,833 | - | -8,900 | 43,650 | 32,800 |
| FCF margin | -3,035.1% | 2,672.34% | -3,537.17% | -3,861.24% | - | -2,110.51% | 9,057.9% | 5,710.31% |
| FCF Conversion (EBITDA) | - | 75,190.94% | - | - | - | - | 63,537.12% | 44,747.61% |
| FCF Conversion (Net income) | - | 266,015.7% | - | - | - | - | 87,125.75% | - |
| Dividend per Share 2 | 13.33 | 150.0 | 150.0 | 150.0 | - | 300.0 | 225.0 | 300.0 |
| Announcement Date | 2/28/20 | 3/2/21 | 3/2/22 | 2/27/23 | 3/20/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
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 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 48.34 | 81.9 | 139.9 | 88.87 | 79.9 | 101.2 | 71.7 | 120.5 | 81.99 | 92.5 | 113.2 | 89.2 | 126.9 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 3.094 | -10.49 | -7.193 | - | 4.6 | 15.38 | -6.42 | 21.19 | -6.648 | 3.5 | 14.5 | 6.1 | 17.8 |
| Operating Margin | 6.4% | -12.81% | -5.14% | - | 5.76% | 15.2% | -8.95% | 17.59% | -8.11% | 3.78% | 12.81% | 6.84% | 14.03% |
| Earnings before Tax (EBT) | - | -11.25 | -10.08 | - | - | - | -7.602 | 17.33 | - | - | - | - | - |
| Net income | - | -11 | -7.957 | 10.39 | - | - | -6.548 | 13.31 | - | - | - | - | - |
| Net margin | - | -13.43% | -5.69% | 11.69% | - | - | -9.13% | 11.05% | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/15/21 | 3/2/22 | 5/16/22 | 8/3/22 | 11/11/22 | 2/27/23 | 5/12/23 | 8/14/23 | 11/14/23 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 179 | 223 | 205 | 233 | - | 179 | 148 | 153 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 9.675 x | 21.75 x | 16.9 x | 7.076 x | - | 3.447 x | 2.16 x | 2.086 x |
| Free Cash Flow 2 | -8,980 | 7,702 | -8,856 | -15,833 | - | -8,900 | 43,650 | 32,800 |
| ROE (net income / shareholders' equity) | 1.93% | 1.79% | 10.3% | 6.92% | - | 13.2% | 19.2% | 19.7% |
| ROA (Net income/ Total Assets) | 0.8% | 0.68% | 3.22% | 2.07% | - | 4.3% | 6.95% | 6.7% |
| Assets 1 | 296.9 | 428.2 | 442.7 | 561.1 | - | 565.1 | 720.9 | - |
| Book Value Per Share 3 | 2,731 | 2,785 | 2,973 | 2,993 | - | 3,393 | 3,682 | 3,941 |
| Cash Flow per Share | -54.70 | 282.0 | -82.70 | 356.0 | - | - | - | - |
| Capex 1 | 5.84 | 7.99 | 4.3 | 35.4 | - | 12 | 10 | 12 |
| Capex / Sales | 1.97% | 2.77% | 1.72% | 8.62% | - | 2.85% | 2.08% | 2.09% |
| Announcement Date | 2/28/20 | 3/2/21 | 3/2/22 | 2/27/23 | 3/20/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
7,100
KRW
Average target price
8,100
KRW
Spread / Average Target
+14.08%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +49.32% | 272M | |
| +6.51% | 9.16B | |
| -17.17% | 1.12B | |
| +25.74% | 763M | |
| +53.60% | 323M | |
| +14.68% | 276M | |
| +35.81% | 120M | |
| +22.94% | 115M | |
| +11.08% | 86.17M | |
| +0.30% | 79.52M |
- Stock Market
- Equities
- A075580 Stock
- Financials Sejin Heavy Industries Co., Ltd.