DONGWON INDUSTRIES CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36,550 KRW | -0.14% |
|
+0.97% | +9.76% |
| Mar. 20 | Dongwon Industries Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Jan. 17 | Dongwon Industries Plans 22.5% Share Cancellation to Enhance Shareholder Value | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 777,821 | 758,961 | 774,311 | 2,400,866 | 1,199,529 | 1,316,600 | - |
| Enterprise Value (EV) 2 | 777.8 | 1,449 | 1,287 | 2,401 | 1,200 | 2,936 | 2,648 |
| P/E ratio | 16.7 x | 3.17 x | 4.58 x | 8.59 x | - | - | - |
| Yield | 0.95% | 0.9% | 2.2% | - | - | 3.56% | 4.1% |
| Capitalization / Revenue | 0.29 x | 0.27 x | 0.28 x | - | 0.13 x | 0.13 x | 0.13 x |
| EV / Revenue | 0.29 x | 0.51 x | 0.46 x | - | 0.13 x | 0.3 x | 0.26 x |
| EV / EBITDA | 2.78 x | 3.68 x | 3.71 x | - | - | 3.38 x | 3.03 x |
| EV / FCF | 7.34 x | 4.37 x | 4.74 x | - | - | 11.7 x | 8.25 x |
| FCF Yield | 13.6% | 22.9% | 21.1% | - | - | 8.52% | 12.1% |
| Price to Book | 0.71 x | 0.65 x | 0.54 x | - | - | 0.57 x | 0.51 x |
| Nbr of stocks (in thousands) | 18,388 | 17,055 | 17,055 | 48,650 | 36,022 | 36,022 | - |
| Reference price 3 | 42,300 | 44,500 | 45,400 | 49,350 | 33,300 | 36,550 | 36,550 |
| Announcement Date | 2/13/20 | 2/9/21 | 2/10/22 | 3/21/23 | 2/14/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,682 | 2,857 | 2,802 | - | 8,948 | 9,852 | 10,105 |
| EBITDA 1 | 280.3 | 393.9 | 347.3 | - | - | 868 | 875 |
| EBIT 1 | 193.7 | 306.6 | 259.7 | - | 464.4 | 547 | 564 |
| Operating Margin | 7.22% | 10.73% | 9.27% | - | 5.19% | 5.55% | 5.58% |
| Earnings before Tax (EBT) | 75.05 | 304.9 | 225.3 | - | - | - | - |
| Net income | 52.37 | 240.6 | 172.9 | 0.1865 | - | - | - |
| Net margin | 1.95% | 8.42% | 6.17% | - | - | - | - |
| EPS | 2,527 | 14,025 | 9,921 | 5,748 | - | - | - |
| Free Cash Flow 2 | 106,010 | 331,388 | 271,595 | - | - | 250,000 | 321,000 |
| FCF margin | 3,952.4% | 11,597.34% | 9,691.67% | - | - | 2,537.56% | 3,176.65% |
| FCF Conversion (EBITDA) | 37,821.58% | 84,125.24% | 78,201.08% | - | - | 28,801.84% | 36,685.71% |
| FCF Conversion (Net income) | 202,428.36% | 137,717.39% | 157,040.49% | - | - | - | - |
| Dividend per Share 3 | 400.0 | 400.0 | 1,000 | - | - | 1,300 | 1,500 |
| Announcement Date | 2/13/20 | 2/9/21 | 2/10/22 | 3/21/23 | 2/14/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 737.5 | 717.8 | 816 | 856.3 | - | 2,102 | 2,470 | 2,390 | 2,681 | 2,311 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 69.59 | 63.73 | 85.35 | 94.27 | - | 90.45 | 132 | 122 | 178 | 116 |
| Operating Margin | 9.44% | 8.88% | 10.46% | 11.01% | - | 4.3% | 5.34% | 5.1% | 6.64% | 5.02% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - |
| Net income | 52.6 | - | 51.57 | 126.5 | 90.63 | - | - | - | - | - |
| Net margin | 7.13% | - | 6.32% | 14.77% | - | - | - | - | - | - |
| EPS | - | - | - | - | 2,522 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/4/21 | 2/10/22 | 5/4/22 | 8/4/22 | 11/14/23 | 2/14/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 690 | 513 | - | - | 1,619 | 1,331 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.751 x | 1.477 x | - | - | 1.865 x | 1.521 x |
| Free Cash Flow 2 | 106,010 | 331,388 | 271,595 | - | - | 250,000 | 321,000 |
| ROE (net income / shareholders' equity) | 4.96% | 20.5% | 12.4% | - | - | 12.4% | 11.8% |
| ROA (Net income/ Total Assets) | 1.88% | 8.01% | 5.5% | - | - | 3.8% | 4% |
| Assets | 2,788 | 3,006 | 3,147 | - | - | - | - |
| Book Value Per Share 3 | 59,794 | 68,022 | 84,257 | - | - | 64,069 | 71,264 |
| Cash Flow per Share | 10,894 | 23,443 | 19,523 | - | - | - | - |
| Capex 1 | 87.2 | 66.9 | 58 | - | - | 227 | 232 |
| Capex / Sales | 3.25% | 2.34% | 2.07% | - | - | 2.3% | 2.3% |
| Announcement Date | 2/13/20 | 2/9/21 | 2/10/22 | 3/21/23 | 2/14/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
36,550
KRW
Average target price
63,000
KRW
Spread / Average Target
+72.37%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +9.76% | 957M | |
| +6.15% | 9.05B | |
| +21.22% | 7.39B | |
| +14.96% | 2.59B | |
| +25.16% | 1.88B | |
| -2.67% | 1.73B | |
| +16.25% | 1.58B | |
| -3.38% | 905M | |
| +19.35% | 656M | |
| -34.47% | 480M |
- Stock Market
- Equities
- A006040 Stock
- Financials Dongwon Industries Co., Ltd.
