DYPNF CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20,300 KRW | -.--% |
|
-5.80% | -11.55% |
| 2023 | DYPNF Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2021 | DYPNF Co.,Ltd(KOSDAQ:A104460) added to S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 112,796 | 188,313 | 382,361 | 393,407 | 221,835 | 196,220 | - | - |
| Enterprise Value (EV) 2 | 97.16 | 188.3 | 382.4 | 393.4 | 167.9 | 190.1 | 169.9 | 153.6 |
| P/E ratio | 5.33 x | - | 80.2 x | -35.1 x | 38.9 x | 7.5 x | 6.83 x | 5.74 x |
| Yield | 2.97% | - | - | - | 0.87% | 0.99% | 0.99% | 0.99% |
| Capitalization / Revenue | 0.68 x | 0.89 x | 3.84 x | - | 1.54 x | 0.7 x | 0.63 x | 0.57 x |
| EV / Revenue | 0.59 x | 0.89 x | 3.84 x | - | 1.17 x | 0.68 x | 0.55 x | 0.45 x |
| EV / EBITDA | 3.31 x | - | 70.1 x | - | 15.3 x | 5.31 x | 4.07 x | 3.48 x |
| EV / FCF | 5.39 x | - | -10.2 x | - | 4.7 x | 9.7 x | 6.99 x | 5.73 x |
| FCF Yield | 18.6% | - | -9.78% | - | 21.3% | 10.3% | 14.3% | 17.4% |
| Price to Book | 1.64 x | - | 4.46 x | - | 1.98 x | 1.6 x | 1.33 x | 1.11 x |
| Nbr of stocks (in thousands) | 9,559 | 9,559 | 9,559 | 9,666 | 9,666 | 9,666 | - | - |
| Reference price 3 | 11,800 | 19,700 | 40,000 | 40,700 | 22,950 | 20,300 | 20,300 | 20,300 |
| Announcement Date | 2/10/20 | 3/16/21 | 3/21/22 | 3/21/23 | 2/29/24 | - | - | - |
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 | 165.4 | 212.3 | 99.63 | - | 144.1 | 280.4 | 310.8 | 342.5 |
| EBITDA 1 | 29.33 | - | 5.455 | - | 10.94 | 35.8 | 41.7 | 44.2 |
| EBIT 1 | 28.18 | 33.38 | 3.784 | - | 8.325 | 32.9 | 38.95 | 40.4 |
| Operating Margin | 17.04% | 15.73% | 3.8% | - | 5.78% | 11.73% | 12.53% | 11.8% |
| Earnings before Tax (EBT) 1 | 26.86 | - | 6.821 | - | 7.053 | 30.5 | 35 | 39.9 |
| Net income 1 | 20.91 | - | 4.773 | -11.2 | 6.207 | 26.2 | 30.2 | 34.2 |
| Net margin | 12.64% | - | 4.79% | - | 4.31% | 9.34% | 9.72% | 9.99% |
| EPS 2 | 2,212 | - | 499.0 | -1,159 | 590.0 | 2,707 | 2,972 | 3,535 |
| Free Cash Flow 3 | 18,023 | - | -37,393 | - | 35,715 | 19,600 | 24,300 | 26,800 |
| FCF margin | 10,894.41% | - | -37,530.76% | - | 24,792.68% | 6,990.01% | 7,818.53% | 7,824.82% |
| FCF Conversion (EBITDA) | 61,449.01% | - | - | - | 326,326.06% | 54,748.6% | 58,273.38% | 60,633.48% |
| FCF Conversion (Net income) | 86,183.67% | - | - | - | 575,404.55% | 74,809.16% | 80,463.58% | 78,362.57% |
| Dividend per Share 2 | 350.0 | - | - | - | 200.0 | 200.0 | 200.0 | 200.0 |
| Announcement Date | 2/10/20 | 3/16/21 | 3/21/22 | 3/21/23 | 2/29/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2024 Q1 | 2024 Q2 |
|---|---|---|---|
| Net sales 1 | 43.42 | 41.96 | 78.8 |
| EBITDA | - | - | - |
| EBIT 1 | 1.435 | 4.763 | 9.3 |
| Operating Margin | 3.31% | 11.35% | 11.8% |
| Earnings before Tax (EBT) | - | - | - |
| Net income 1 | 0.6636 | 3.355 | 7.5 |
| Net margin | 1.53% | 8% | 9.52% |
| EPS | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 5/15/23 | 5/16/24 | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 15.6 | - | - | - | 54 | 6.1 | 26.4 | 42.6 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 18,023 | - | -37,393 | - | 35,715 | 19,600 | 24,300 | 26,800 |
| ROE (net income / shareholders' equity) | 36.4% | 32.5% | 5.1% | - | 5.66% | 21.1% | 19.9% | 19% |
| ROA (Net income/ Total Assets) | 14.4% | - | 2.96% | - | 2.27% | 10.3% | 10.2% | 9.6% |
| Assets 1 | 145.4 | - | 161.2 | - | 273 | 254.4 | 296.1 | 356.2 |
| Book Value Per Share 3 | 7,176 | - | 8,967 | - | 11,581 | 12,674 | 15,258 | 18,230 |
| Cash Flow per Share 3 | - | - | - | - | 4,888 | 3,353 | 3,845 | 4,100 |
| Capex 1 | 4.78 | - | 33.1 | - | - | 11.5 | 11.5 | 11.5 |
| Capex / Sales | 2.89% | - | 33.26% | - | - | 4.1% | 3.7% | 3.36% |
| Announcement Date | 2/10/20 | 3/16/21 | 3/21/22 | 3/21/23 | 2/29/24 | - | - | - |
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
20,300
KRW
Average target price
28,000
KRW
Spread / Average Target
+37.93%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.55% | 142M | |
| +10.88% | 40.11B | |
| +14.29% | 27.39B | |
| +3.61% | 26.26B | |
| -3.82% | 6.47B | |
| +3.75% | 2.53B | |
| +14.22% | 2.13B | |
| +15.38% | 2.05B | |
| +11.12% | 1.68B | |
| +87.21% | 1.63B |
- Stock Market
- Equities
- A104460 Stock
- Financials DYPNF Co.,Ltd
