DAEDUCK CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,240 KRW | 0.00% |
|
+1.96% | -2.35% |
| Mar. 21 | Daeduck Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Daeduck Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 663,080 | 694,573 | 216,788 | 250,896 | 221,805 | 226,087 |
| Enterprise Value (EV) 1 | 448,351 | 479,813 | -23,517 | -40,798 | -108,955 | -145,043 |
| P/E ratio | 1.51 x | 11.2 x | 2.05 x | -126 x | 11.7 x | 17.5 x |
| Yield | 3.3% | 2.87% | 4.3% | 3.72% | 6.44% | - |
| Capitalization / Revenue | 1.12 x | 0.65 x | 64.5 x | 0.18 x | 0.13 x | 0.18 x |
| EV / Revenue | 0.76 x | 0.45 x | -6.99 x | -0.03 x | -0.07 x | -0.11 x |
| EV / EBITDA | 5.5 x | 3.78 x | -0.96 x | -0.17 x | -0.3 x | -0.69 x |
| EV / FCF | -3.87 x | 13.2 x | -1.04 x | 0.83 x | -1.1 x | -2.15 x |
| FCF Yield | -25.9% | 7.58% | -95.9% | 120% | -90.5% | -46.4% |
| Price to Book | 0.64 x | 0.7 x | 0.35 x | 0.42 x | 0.36 x | 0.37 x |
| Nbr of stocks (in thousands) | 27,181 | 24,835 | 30,761 | 30,761 | 35,103 | 35,103 |
| Reference price 2 | 24,829 | 28,512 | 6,980 | 8,060 | 6,210 | 6,390 |
| Announcement Date | 3/7/19 | 3/19/20 | 3/18/21 | 3/17/22 | 3/16/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 592,072 | 1,072,246 | 3,363 | 1,371,709 | 1,661,907 | 1,279,257 |
| EBITDA 1 | 81,525 | 126,874 | 24,546 | 234,124 | 367,630 | 211,091 |
| EBIT 1 | 34,805 | 46,437 | -3,934 | 65,146 | 191,431 | 32,035 |
| Operating Margin | 5.88% | 4.33% | -116.99% | 4.75% | 11.52% | 2.5% |
| Earnings before Tax (EBT) 1 | 279,154 | 82,207 | 93,212 | 69,763 | 187,799 | 50,982 |
| Net income 1 | 264,714 | 64,558 | 147,240 | -2,324 | 19,264 | 12,786 |
| Net margin | 44.71% | 6.02% | 4,378.76% | -0.17% | 1.16% | 1% |
| EPS 2 | 16,459 | 2,535 | 3,409 | -64.11 | 529.7 | 364.2 |
| Free Cash Flow 1 | -115,957 | 36,374 | 22,549 | -49,047 | 98,614 | 67,350 |
| FCF margin | -19.58% | 3.39% | 670.58% | -3.58% | 5.93% | 5.26% |
| FCF Conversion (EBITDA) | - | 28.67% | 91.87% | - | 26.82% | 31.91% |
| FCF Conversion (Net income) | - | 56.34% | 15.31% | - | 511.91% | 526.77% |
| Dividend per Share 2 | 818.5 | 818.5 | 300.0 | 300.0 | 400.0 | - |
| Announcement Date | 3/7/19 | 3/19/20 | 3/18/21 | 3/17/22 | 3/16/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 214,729 | 214,760 | 240,305 | 291,694 | 330,760 | 371,130 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -115,957 | 36,374 | 22,549 | -49,047 | 98,614 | 67,350 |
| ROE (net income / shareholders' equity) | 35.2% | 6.38% | 8.12% | 3.99% | 9.34% | 2.41% |
| ROA (Net income/ Total Assets) | 2.49% | 2.48% | -0.17% | 2.42% | 6.6% | 1.07% |
| Assets 1 | 10,611,888 | 2,601,239 | -85,060,544 | -95,978 | 292,018 | 1,193,796 |
| Book Value Per Share 2 | 38,616 | 40,805 | 19,741 | 19,371 | 17,272 | 17,308 |
| Cash Flow per Share 2 | 1,369 | 1,932 | 2,118 | 4,901 | 6,167 | 4,013 |
| Capex 1 | 40,345 | 90,840 | 36,061 | 192,610 | 240,751 | 125,646 |
| Capex / Sales | 6.81% | 8.47% | 1,072.42% | 14.04% | 14.49% | 9.82% |
| Announcement Date | 3/7/19 | 3/19/20 | 3/18/21 | 3/17/22 | 3/16/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
6,240
KRW
Average target price
25,000
KRW
Spread / Average Target
+300.64%
| 1st Jan change | Capi. | |
|---|---|---|
| -2.35% | 160M | |
| +16.54% | 75.59B | |
| +53.03% | 16.95B | |
| +3.20% | 15.78B | |
| +7.21% | 13.87B | |
| -0.77% | 12.3B | |
| +9.67% | 12.04B | |
| +6.24% | 10.88B | |
| +34.86% | 10.17B | |
| -1.71% | 9.7B |
- Stock Market
- Equities
- A008060 Stock
- Financials Daeduck Co.,Ltd.
