DONGWON DEVELOPMENT CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,685 KRW | +0.37% |
|
+2.87% | -15.03% |
| Mar. 25 | DongWon Development Co.,Ltd.(KOSDAQ:A013120) dropped from S&P Global BMI Index | CI |
| 2023 | DongWon Development Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 459,489 | 484,915 | 310,564 | 286,954 |
| Enterprise Value (EV) 1 | 237,212 | 461,135 | 209,519 | 298,699 |
| P/E ratio | 3.18 x | 6.68 x | 4.64 x | 6.74 x |
| Yield | - | 2.81% | 4.68% | 2.53% |
| Capitalization / Revenue | 0.73 x | 1.16 x | 0.53 x | 0.39 x |
| EV / Revenue | 0.38 x | 1.1 x | 0.36 x | 0.41 x |
| EV / EBITDA | 1.25 x | 4.65 x | 2.43 x | 9.27 x |
| EV / FCF | - | -2,293,302 x | 2,294,380 x | -3,139,930 x |
| FCF Yield | - | -0% | 0% | -0% |
| Price to Book | 0.51 x | 0.51 x | 0.31 x | 0.28 x |
| Nbr of stocks (in thousands) | 90,808 | 90,808 | 90,808 | 90,808 |
| Reference price 2 | 5,060 | 5,340 | 3,420 | 3,160 |
| Announcement Date | 3/17/22 | 3/17/22 | 3/23/23 | 3/18/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net sales 1 | 630,616 | 417,402 | 581,504 | 736,557 |
| EBITDA 1 | 189,713 | 99,215 | 86,141 | 32,223 |
| EBIT 1 | 187,556 | 97,321 | 83,923 | 30,000 |
| Operating Margin | 29.74% | 23.32% | 14.43% | 4.07% |
| Earnings before Tax (EBT) 1 | 194,691 | 101,310 | 91,809 | 59,738 |
| Net income 1 | 144,428 | 72,598 | 66,911 | 42,568 |
| Net margin | 22.9% | 17.39% | 11.51% | 5.78% |
| EPS 2 | 1,590 | 799.0 | 736.8 | 468.8 |
| Free Cash Flow | - | -201,079 | 91,318 | -95,129 |
| FCF margin | - | -48.17% | 15.7% | -12.92% |
| FCF Conversion (EBITDA) | - | - | 106.01% | - |
| FCF Conversion (Net income) | - | - | 136.48% | - |
| Dividend per Share | - | 150.0 | 160.0 | 80.00 |
| Announcement Date | 3/17/22 | 3/17/22 | 3/23/23 | 3/18/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | 11,745 |
| Net Cash position 1 | 222,277 | 23,780 | 101,045 | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.3645 x |
| Free Cash Flow | - | -201,079 | 91,318 | -95,129 |
| ROE (net income / shareholders' equity) | - | 7.81% | 6.81% | 4.16% |
| ROA (Net income/ Total Assets) | - | 5.34% | 3.99% | 1.32% |
| Assets 1 | - | 1,359,661 | 1,678,682 | 3,235,851 |
| Book Value Per Share 2 | 9,919 | 10,534 | 11,084 | 11,397 |
| Cash Flow per Share 2 | 2,253 | 1,539 | 2,286 | 1,307 |
| Capex 1 | 5.35 | 291 | 227 | 62.9 |
| Capex / Sales | 0% | 0.07% | 0.04% | 0.01% |
| Announcement Date | 3/17/22 | 3/17/22 | 3/23/23 | 3/18/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -15.03% | 177M | |
| +4.01% | 3.28B | |
| +10.31% | 1.43B | |
| +11.73% | 1.14B | |
| +38.08% | 1.06B | |
| +3.28% | 781M | |
| +14.15% | 736M | |
| +1.00% | 672M | |
| +8.93% | 655M | |
| +2.23% | 657M |
- Stock Market
- Equities
- A013120 Stock
- Financials DongWon Development Co.,Ltd.
