SAMJI ELECTRONICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,000 KRW | -0.33% |
|
-1.75% | +5.88% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 153,491 | 152,869 | 189,394 | 261,874 | 127,881 | 130,491 |
| Enterprise Value (EV) 1 | 265,825 | 237,301 | 228,673 | 380,084 | 296,137 | 136,625 |
| P/E ratio | 11.4 x | 11 x | 7.08 x | 6.17 x | 2.66 x | 4.12 x |
| Yield | 1.42% | 1.42% | 2.43% | 3.27% | 5.4% | 5.29% |
| Capitalization / Revenue | 0.11 x | 0.1 x | 0.12 x | 0.1 x | 0.04 x | 0.05 x |
| EV / Revenue | 0.18 x | 0.16 x | 0.14 x | 0.15 x | 0.1 x | 0.05 x |
| EV / EBITDA | 7.66 x | 5.93 x | 4.35 x | 3.85 x | 3.17 x | 1.64 x |
| EV / FCF | -4.55 x | 7.67 x | 22 x | -2.55 x | -6.7 x | 0.84 x |
| FCF Yield | -22% | 13% | 4.54% | -39.3% | -14.9% | 120% |
| Price to Book | 0.82 x | 0.76 x | 0.86 x | 0.7 x | 0.41 x | 0.38 x |
| Nbr of stocks (in thousands) | 15,536 | 15,536 | 15,336 | 21,377 | 15,352 | 15,352 |
| Reference price 2 | 9,880 | 9,840 | 12,350 | 12,250 | 8,330 | 8,500 |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/16/22 | 3/16/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,439,626 | 1,494,981 | 1,589,477 | 2,500,016 | 2,922,015 | 2,526,208 |
| EBITDA 1 | 34,683 | 40,043 | 52,606 | 98,816 | 93,407 | 83,160 |
| EBIT 1 | 32,358 | 36,060 | 48,077 | 93,244 | 88,363 | 78,343 |
| Operating Margin | 2.25% | 2.41% | 3.02% | 3.73% | 3.02% | 3.1% |
| Earnings before Tax (EBT) 1 | 36,922 | 37,047 | 57,169 | 88,054 | 85,904 | 65,612 |
| Net income 1 | 13,415 | 13,854 | 26,906 | 30,573 | 48,097 | 31,646 |
| Net margin | 0.93% | 0.93% | 1.69% | 1.22% | 1.65% | 1.25% |
| EPS 2 | 863.5 | 891.7 | 1,745 | 1,987 | 3,133 | 2,061 |
| Free Cash Flow 1 | -58,442 | 30,952 | 10,386 | -149,185 | -44,209 | 163,399 |
| FCF margin | -4.06% | 2.07% | 0.65% | -5.97% | -1.51% | 6.47% |
| FCF Conversion (EBITDA) | - | 77.3% | 19.74% | - | - | 196.49% |
| FCF Conversion (Net income) | - | 223.42% | 38.6% | - | - | 516.33% |
| Dividend per Share 2 | 140.0 | 140.0 | 300.0 | 400.0 | 450.0 | 450.0 |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/16/22 | 3/16/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 112,334 | 84,432 | 39,280 | 118,210 | 168,256 | 6,134 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.239 x | 2.109 x | 0.7467 x | 1.196 x | 1.801 x | 0.0738 x |
| Free Cash Flow 1 | -58,442 | 30,952 | 10,386 | -149,185 | -44,209 | 163,399 |
| ROE (net income / shareholders' equity) | 9.24% | 8.62% | 12.4% | 15.6% | 16.9% | 9.94% |
| ROA (Net income/ Total Assets) | 3.9% | 4% | 5.12% | 8.15% | 6.1% | 4.88% |
| Assets 1 | 343,619 | 346,525 | 525,009 | 374,941 | 787,942 | 649,156 |
| Book Value Per Share 2 | 12,074 | 12,980 | 14,329 | 17,497 | 20,202 | 22,651 |
| Cash Flow per Share 2 | 1,458 | 2,986 | 4,268 | 4,987 | 4,637 | 8,931 |
| Capex 1 | 39,419 | 4,108 | 3,677 | 4,349 | 34,426 | 13,871 |
| Capex / Sales | 2.74% | 0.27% | 0.23% | 0.17% | 1.18% | 0.55% |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/16/22 | 3/16/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +5.88% | 101M | |
| -4.87% | 195B | |
| +33.34% | 98.41B | |
| +58.20% | 65.76B | |
| +15.89% | 60.52B | |
| +31.42% | 32.45B | |
| +13.99% | 20.69B | |
| +51.63% | 18.63B | |
| -7.78% | 17.9B | |
| +5.70% | 17.27B |
- Stock Market
- Equities
- A037460 Stock
- Financials Samji Electronics Co., Ltd.