LX INTERNATIONAL CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31,350 KRW | -1.10% |
|
+0.32% | +6.63% |
| May. 29 | LX International Plans Nickel Production Expansion in Indonesia | MT |
| May. 22 | Sigma Lithium Begins Loading Ninth Shipment of Quintuple Zero Green Lithium | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 581,822 | 905,642 | 951,352 | 1,221,110 | 1,057,456 | 1,127,594 | - | - |
| Enterprise Value (EV) 2 | 1,682 | 1,561 | 1,675 | 1,600 | 1,456 | 2,194 | 2,189 | 2,154 |
| P/E ratio | 20.4 x | 3.11 x | 2.72 x | 2.37 x | 9.03 x | 5.15 x | 4.79 x | 4.49 x |
| Yield | 1.99% | 1.62% | 8.7% | 6.77% | 10.2% | 4.47% | 4.94% | 5.21% |
| Capitalization / Revenue | 0.06 x | 0.08 x | 0.06 x | 0.07 x | 0.07 x | 0.07 x | 0.07 x | 0.07 x |
| EV / Revenue | 0.16 x | 0.14 x | 0.1 x | 0.09 x | 0.1 x | 0.15 x | 0.14 x | 0.14 x |
| EV / EBITDA | 5.77 x | 4.82 x | 1.99 x | 1.34 x | 1.95 x | 2.79 x | 2.74 x | 2.64 x |
| EV / FCF | 10.5 x | 7.41 x | 16.1 x | 1.47 x | 3.3 x | 6.36 x | 8.3 x | 7.53 x |
| FCF Yield | 9.54% | 13.5% | 6.2% | 68.1% | 30.3% | 15.7% | 12% | 13.3% |
| Price to Book | 0.5 x | 0.66 x | 0.54 x | 0.58 x | 0.5 x | 0.5 x | 0.46 x | 0.43 x |
| Nbr of stocks (in thousands) | 38,659 | 36,666 | 35,968 | 35,968 | 35,968 | 35,968 | - | - |
| Reference price 3 | 15,050 | 24,700 | 26,450 | 33,950 | 29,400 | 31,350 | 31,350 | 31,350 |
| Announcement Date | 1/30/20 | 1/29/21 | 1/28/22 | 2/7/23 | 1/25/24 | - | - | - |
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 | 10,531 | 11,283 | 16,686 | 18,760 | 14,514 | 15,102 | 15,195 | 15,740 |
| EBITDA 1 | 291.6 | 323.5 | 843.5 | 1,198 | 746.7 | 786.3 | 798.3 | 816.2 |
| EBIT 1 | 134.8 | 159.8 | 656.2 | 965.5 | 433.1 | 443.8 | 452.5 | 480 |
| Operating Margin | 1.28% | 1.42% | 3.93% | 5.15% | 2.98% | 2.94% | 2.98% | 3.05% |
| Earnings before Tax (EBT) 1 | -75.3 | 455.9 | 734.7 | 1,133 | 342.8 | 447.7 | 457.6 | 486.8 |
| Net income 1 | 28.6 | 297.6 | 350.1 | 515.2 | 117.1 | 240.2 | 250.1 | 266.7 |
| Net margin | 0.27% | 2.64% | 2.1% | 2.75% | 0.81% | 1.59% | 1.65% | 1.69% |
| EPS 2 | 739.0 | 7,932 | 9,733 | 14,325 | 3,255 | 6,084 | 6,552 | 6,986 |
| Free Cash Flow 3 | 160,557 | 210,593 | 103,800 | 1,089,578 | 441,036 | 345,125 | 263,640 | 286,160 |
| FCF margin | 1,524.63% | 1,866.52% | 622.06% | 5,808.13% | 3,038.62% | 2,285.28% | 1,735.07% | 1,818.05% |
| FCF Conversion (EBITDA) | 55,052.86% | 65,106.69% | 12,306.38% | 90,952.47% | 59,064.74% | 43,891.35% | 33,023.8% | 35,058.6% |
| FCF Conversion (Net income) | 561,387.95% | 70,766.91% | 29,648.64% | 211,476.68% | 376,632.32% | 143,652.45% | 105,420.86% | 107,303.29% |
| Dividend per Share 2 | 300.0 | 400.0 | 2,300 | 2,300 | 3,000 | 1,400 | 1,550 | 1,633 |
| Announcement Date | 1/30/20 | 1/29/21 | 1/28/22 | 2/7/23 | 1/25/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,551 | 4,918 | 5,020 | 4,709 | 4,112 | 3,700 | 3,440 | 3,659 | 3,715 | 3,776 | 3,583 | 3,610 | 3,679 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 207.6 | 245.7 | 289.4 | 272.6 | 157.9 | 161.7 | 129.2 | 63.6 | 78.5 | 110.7 | 109.5 | 112 | 112.3 |
| Operating Margin | 4.56% | 5% | 5.76% | 5.79% | 3.84% | 4.37% | 3.76% | 1.74% | 2.11% | 2.93% | 3.06% | 3.1% | 3.05% |
| Earnings before Tax (EBT) 1 | 211.5 | 301.6 | 332 | 267 | 232.5 | 212.4 | 110.8 | 76.7 | -57.1 | 130.2 | 102.4 | 104.7 | 94.1 |
| Net income 1 | 92.2 | 154.4 | 157 | 188.5 | 15.42 | 125.3 | 40.9 | 37.8 | -87 | 80.2 | 58.75 | 57.7 | 54.7 |
| Net margin | 2.03% | 3.14% | 3.13% | 4% | 0.38% | 3.39% | 1.19% | 1.03% | -2.34% | 2.12% | 1.64% | 1.6% | 1.49% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 1/28/22 | 4/28/22 | 7/29/22 | 10/28/22 | 2/7/23 | 4/28/23 | 7/28/23 | 11/7/23 | 1/25/24 | 4/30/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,100 | 655 | 723 | 379 | 398 | 1,067 | 1,061 | 1,026 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.773 x | 2.025 x | 0.8577 x | 0.3162 x | 0.5335 x | 1.357 x | 1.329 x | 1.257 x |
| Free Cash Flow 2 | 160,557 | 210,593 | 103,800 | 1,089,578 | 441,036 | 345,125 | 263,640 | 286,160 |
| ROE (net income / shareholders' equity) | 2.48% | 21.9% | 22.5% | 28.8% | 6.33% | 10.1% | 10% | 9.68% |
| ROA (Net income/ Total Assets) | -0.3% | 7.04% | 5.77% | 7.12% | 3.73% | 3.95% | 3.64% | 3.64% |
| Assets 1 | -9,540 | 4,227 | 6,072 | 7,233 | 3,144 | 6,082 | 6,870 | 7,326 |
| Book Value Per Share 3 | 30,316 | 37,205 | 49,349 | 58,338 | 58,338 | 62,798 | 68,171 | 73,632 |
| Cash Flow per Share 3 | 5,819 | 6,791 | 4,882 | 33,999 | 14,967 | 19,440 | 20,626 | 21,658 |
| Capex 1 | 64.4 | 44.2 | 71.8 | 133 | 97.3 | 617 | 604 | 330 |
| Capex / Sales | 0.61% | 0.39% | 0.43% | 0.71% | 0.67% | 4.09% | 3.98% | 2.1% |
| Announcement Date | 1/30/20 | 1/29/21 | 1/28/22 | 2/7/23 | 1/25/24 | - | - | - |
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
6
Last Close Price
31,350
KRW
Average target price
40,500
KRW
Spread / Average Target
+29.19%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +6.63% | 815M | |
| -11.84% | 33.46B | |
| -11.09% | 31.92B | |
| -1.52% | 6.34B | |
| -6.27% | 4.87B | |
| -3.33% | 4.32B | |
| +6.92% | 4.22B | |
| +8.17% | 3.79B | |
| -.--% | 3.57B | |
| +71.37% | 2.61B |
- Stock Market
- Equities
- A001120 Stock
- Financials LX International Corp.
