SEBANG CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12,240 KRW | -0.81% |
|
-1.21% | +0.08% |
| 2023 | Sebang Co., Ltd announces an Equity Buyback for KRW 3,000 million worth of its shares. | CI |
| 2023 | Sebang Co., Ltd authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 252,578 | 244,237 | 245,810 | 249,114 | 567,046 | 248,298 |
| Enterprise Value (EV) 1 | 224,928 | 244,972 | 242,017 | 217,294 | 515,262 | 233,981 |
| P/E ratio | 6.31 x | 56.9 x | 9.69 x | 6.11 x | 7.44 x | 4.61 x |
| Yield | 1.46% | 1.52% | 1.63% | 1.67% | 1.01% | 2.45% |
| Capitalization / Revenue | 0.39 x | 0.34 x | 0.29 x | 0.24 x | 0.44 x | 0.22 x |
| EV / Revenue | 0.35 x | 0.34 x | 0.29 x | 0.21 x | 0.4 x | 0.2 x |
| EV / EBITDA | 10.3 x | 5.36 x | 4.76 x | 3.37 x | 6.4 x | 3.45 x |
| EV / FCF | -8.26 x | 8.96 x | 13 x | 10.7 x | 11.6 x | 16.7 x |
| FCF Yield | -12.1% | 11.2% | 7.67% | 9.38% | 8.6% | 5.97% |
| Price to Book | 0.34 x | 0.32 x | 0.31 x | 0.29 x | 0.65 x | 0.25 x |
| Nbr of stocks (in thousands) | 22,807 | 22,807 | 22,563 | 22,313 | 21,712 | 21,871 |
| Reference price 2 | 12,000 | 11,500 | 11,650 | 11,950 | 29,800 | 12,230 |
| Announcement Date | 3/14/19 | 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 | 651,682 | 723,284 | 842,239 | 1,057,709 | 1,290,351 | 1,141,950 |
| EBITDA 1 | 21,855 | 45,671 | 50,897 | 64,401 | 80,515 | 67,791 |
| EBIT 1 | 10,301 | 14,428 | 16,261 | 29,158 | 44,342 | 29,000 |
| Operating Margin | 1.58% | 1.99% | 1.93% | 2.76% | 3.44% | 2.54% |
| Earnings before Tax (EBT) 1 | 52,401 | 7,010 | 45,321 | 72,077 | 65,903 | 82,035 |
| Net income 1 | 43,416 | 5,517 | 32,534 | 52,433 | 105,391 | 69,758 |
| Net margin | 6.66% | 0.76% | 3.86% | 4.96% | 8.17% | 6.11% |
| EPS 2 | 1,902 | 202.2 | 1,202 | 1,956 | 4,006 | 2,655 |
| Free Cash Flow 1 | -27,247 | 27,334 | 18,552 | 20,388 | 44,287 | 13,971 |
| FCF margin | -4.18% | 3.78% | 2.2% | 1.93% | 3.43% | 1.22% |
| FCF Conversion (EBITDA) | - | 59.85% | 36.45% | 31.66% | 55% | 20.61% |
| FCF Conversion (Net income) | - | 495.5% | 57.02% | 38.88% | 42.02% | 20.03% |
| Dividend per Share 2 | 175.0 | 175.0 | 190.0 | 200.0 | 300.0 | 300.0 |
| Announcement Date | 3/14/19 | 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 | - | 735 | - | - | - | - |
| Net Cash position 1 | 27,650 | - | 3,793 | 31,820 | 51,784 | 14,317 |
| Leverage (Debt/EBITDA) | - | 0.0161 x | - | - | - | - |
| Free Cash Flow 1 | -27,247 | 27,334 | 18,552 | 20,388 | 44,287 | 13,971 |
| ROE (net income / shareholders' equity) | 5.47% | 0.67% | 3.88% | 5.99% | 11.1% | 6.79% |
| ROA (Net income/ Total Assets) | 0.66% | 0.86% | 0.89% | 1.51% | 2.19% | 1.38% |
| Assets 1 | 6,551,328 | 641,385 | 3,650,622 | 3,467,086 | 4,802,935 | 5,053,847 |
| Book Value Per Share 2 | 35,675 | 35,795 | 37,756 | 40,513 | 46,070 | 48,847 |
| Cash Flow per Share 2 | 1,669 | 2,301 | 2,570 | 2,426 | 2,628 | 2,555 |
| Capex 1 | 33,532 | 26,679 | 18,517 | 17,500 | 34,816 | 29,391 |
| Capex / Sales | 5.15% | 3.69% | 2.2% | 1.65% | 2.7% | 2.57% |
| Announcement Date | 3/14/19 | 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. | |
|---|---|---|
| +0.08% | 182M | |
| +5.74% | 75.78B | |
| -.--% | 26.71B | |
| -5.91% | 12.71B | |
| +22.17% | 12.45B | |
| -4.39% | 9.67B | |
| -19.39% | 7.51B | |
| -9.89% | 7.49B | |
| +12.02% | 6.47B | |
| +8.30% | 5.46B |
- Stock Market
- Equities
- A004360 Stock
- Financials Sebang Co., Ltd