SEOWON CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,358 KRW | -1.74% |
|
-0.15% | +0.74% |
| 2017 | Seowon Plans To Sell Property | CI |
| 2016 | DAECHANG Co.,Ltd. acquired 16.5% stake in Essen Tech Co. Ltd. from Seowon Co., Ltd. for KRW 7 billion. | CI |
Valuation
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 92,913 | 53,193 | 50,173 | 131,472 | 131,505 | 92,338 |
| Enterprise Value (EV) 1 | 210,539 | 147,884 | 143,836 | 226,343 | 228,766 | 201,884 |
| P/E ratio | 14.6 x | 28.9 x | 7.13 x | 42.3 x | -24 x | 5.44 x |
| Yield | 0.5% | - | 1.39% | 0.35% | - | 0.77% |
| Capitalization / Revenue | 0.38 x | 0.21 x | 0.19 x | 0.51 x | 0.55 x | 0.35 x |
| EV / Revenue | 0.85 x | 0.58 x | 0.56 x | 0.88 x | 0.96 x | 0.77 x |
| EV / EBITDA | 14.2 x | 9.66 x | 13.6 x | 22.5 x | 20.9 x | 11.9 x |
| EV / FCF | 50.5 x | 16.9 x | 327 x | -117 x | 175 x | 27.2 x |
| FCF Yield | 1.98% | 5.9% | 0.31% | -0.85% | 0.57% | 3.67% |
| Price to Book | 1.06 x | 0.6 x | 0.5 x | 1.28 x | 1.31 x | 0.68 x |
| Nbr of stocks (in thousands) | 46,457 | 46,457 | 46,457 | 46,457 | 47,475 | 47,475 |
| Reference price 2 | 2,000 | 1,145 | 1,080 | 2,830 | 2,770 | 1,945 |
| Announcement Date | 3/10/17 | 3/13/18 | 3/12/19 | 3/17/20 | 3/15/21 | 3/23/22 |
1KRW in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net sales 1 | 247,766 | 257,175 | 258,040 | 257,673 | 238,078 | 261,636 |
| EBITDA 1 | 14,851 | 15,308 | 10,586 | 10,043 | 10,955 | 16,898 |
| EBIT 1 | 12,371 | 13,006 | 8,315 | 7,688 | 8,134 | 14,737 |
| Operating Margin | 4.99% | 5.06% | 3.22% | 2.98% | 3.42% | 5.63% |
| Earnings before Tax (EBT) 1 | 6,545 | 3,506 | 8,558 | 3,804 | -3,522 | 19,291 |
| Net income 1 | 5,182 | 1,840 | 7,036 | 3,106 | -5,467 | 16,966 |
| Net margin | 2.09% | 0.72% | 2.73% | 1.21% | -2.3% | 6.48% |
| EPS 2 | 136.6 | 39.60 | 151.5 | 66.85 | -115.2 | 357.4 |
| Free Cash Flow 1 | 4,172 | 8,725 | 440.1 | -1,935 | 1,304 | 7,418 |
| FCF margin | 1.68% | 3.39% | 0.17% | -0.75% | 0.55% | 2.84% |
| FCF Conversion (EBITDA) | 28.09% | 57% | 4.16% | - | 11.9% | 43.9% |
| FCF Conversion (Net income) | 80.5% | 474.26% | 6.26% | - | - | 43.72% |
| Dividend per Share 2 | 10.00 | - | 15.00 | 10.00 | - | 15.00 |
| Announcement Date | 3/10/17 | 3/13/18 | 3/12/19 | 3/17/20 | 3/15/21 | 3/23/22 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 117,626 | 94,691 | 93,663 | 94,871 | 97,261 | 109,546 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 7.921 x | 6.186 x | 8.848 x | 9.446 x | 8.878 x | 6.483 x |
| Free Cash Flow 1 | 4,172 | 8,725 | 440 | -1,935 | 1,304 | 7,418 |
| ROE (net income / shareholders' equity) | 6.96% | 2.11% | 7.1% | 2.94% | -5.3% | 16.9% |
| ROA (Net income/ Total Assets) | 3.3% | 3.73% | 2.4% | 2.17% | 2.27% | 3.55% |
| Assets 1 | 157,028 | 49,328 | 292,711 | 142,889 | -240,857 | 478,320 |
| Book Value Per Share 2 | 1,887 | 1,897 | 2,158 | 2,207 | 2,118 | 2,860 |
| Cash Flow per Share 2 | 93.20 | 160.0 | 86.90 | 35.90 | 96.30 | 236.0 |
| Capex 1 | 1,010 | 549 | 934 | 2,041 | 682 | 2,250 |
| Capex / Sales | 0.41% | 0.21% | 0.36% | 0.79% | 0.29% | 0.86% |
| Announcement Date | 3/10/17 | 3/13/18 | 3/12/19 | 3/17/20 | 3/15/21 | 3/23/22 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +0.74% | 47.59M | |
| -.--% | 7.2B | |
| -13.48% | 6.68B | |
| +1.30% | 4.11B | |
| -5.18% | 3.99B | |
| +29.11% | 3.89B | |
| +40.94% | 3.61B | |
| -25.51% | 3.56B | |
| -9.84% | 3.15B | |
| -17.22% | 2.55B |
- Stock Market
- Equities
- A021050 Stock
- Financials Seowon Co., Ltd.
