CHUNBO CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75,200 KRW | -2.34% |
|
+2.31% | -31.76% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 615,996 | 1,793,744 | 3,461,598 | 2,167,719 | 1,094,286 | 746,736 | - | - |
| Enterprise Value (EV) 2 | 535.8 | 1,757 | 3,472 | 2,286 | 1,489 | 1,267 | 1,491 | 1,376 |
| P/E ratio | 26.2 x | 66.5 x | 78.5 x | 58 x | -26.2 x | -22.1 x | 41.9 x | 27.5 x |
| Yield | - | 0.16% | 0.09% | 0.23% | 0.45% | 0.66% | 0.66% | 0.6% |
| Capitalization / Revenue | 4.55 x | 11.5 x | 12.7 x | 6.59 x | 5.99 x | 3.49 x | 1.94 x | 1.6 x |
| EV / Revenue | 3.96 x | 11.3 x | 12.8 x | 6.95 x | 8.15 x | 5.92 x | 3.87 x | 2.95 x |
| EV / EBITDA | 14.9 x | 42.5 x | 52 x | 30.3 x | 127 x | 195 x | 19.3 x | 16.2 x |
| EV / FCF | -222 x | -55.2 x | -51.8 x | -17.3 x | -5.97 x | -12.3 x | -16 x | -25.1 x |
| FCF Yield | -0.45% | -1.81% | -1.93% | -5.79% | -16.7% | -8.12% | -6.23% | -3.99% |
| Price to Book | 2.99 x | 8.64 x | 12.2 x | 6.32 x | 3.69 x | 2.84 x | 2.65 x | 2.52 x |
| Nbr of stocks (in thousands) | 10,000 | 9,834 | 9,930 | 9,930 | 9,930 | 9,930 | - | - |
| Reference price 3 | 61,600 | 182,400 | 348,600 | 218,300 | 110,200 | 75,200 | 75,200 | 75,200 |
| Announcement Date | 3/16/20 | 1/19/21 | 2/7/22 | 3/8/23 | 1/29/24 | - | - | - |
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 | 135.3 | 155.5 | 271.6 | 328.9 | 182.7 | 214.1 | 385.7 | 466.6 |
| EBITDA 1 | 35.9 | 41.33 | 66.8 | 75.52 | 11.73 | 6.5 | 77.14 | 84.92 |
| EBIT 1 | 27.2 | 30.11 | 50.63 | 56.47 | -3.675 | -31.35 | 39.11 | 47.77 |
| Operating Margin | 20.1% | 19.36% | 18.64% | 17.17% | -2.01% | -14.65% | 10.14% | 10.24% |
| Earnings before Tax (EBT) 1 | 28.01 | 30.25 | 54.94 | 36.08 | -38.04 | -39.25 | 22.42 | 32.8 |
| Net income 1 | 23.05 | 25.92 | 43.77 | 37.36 | -42.24 | -33.2 | 20.36 | 27.2 |
| Net margin | 17.03% | 16.67% | 16.12% | 11.36% | -23.12% | -15.51% | 5.28% | 5.83% |
| EPS 2 | 2,348 | 2,742 | 4,438 | 3,763 | -4,205 | -3,408 | 1,795 | 2,736 |
| Free Cash Flow 3 | -2,413 | -31,808 | -67,047 | -132,421 | -249,411 | -102,850 | -92,940 | -54,867 |
| FCF margin | -1,783.16% | -20,454.42% | -24,687.7% | -40,266.71% | -136,515.42% | -48,046.51% | -24,094.68% | -11,758.09% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 300.0 | 300.0 | 500.0 | 500.0 | 500.0 | 500.0 | 450.0 |
| Announcement Date | 3/16/20 | 1/19/21 | 2/7/22 | 3/8/23 | 1/29/24 | - | - | - |
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 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 88.24 | 94.28 | 65.81 | 84.62 | 84.15 | 47 | 47.29 | 49.36 | 39.05 | 39.75 | 44.6 | 53.1 | 68.38 | 65.65 | 66.4 |
| EBITDA 1 | - | - | - | 20.18 | - | - | - | - | - | -22.75 | 9.5 | 13.2 | 14.6 | - | - |
| EBIT 1 | 19.65 | 18.04 | 12.05 | 15.34 | 11.06 | 1.637 | 1.025 | 0.8466 | -7.183 | -27.64 | -1.26 | 0.34 | 3.6 | 4.5 | 6.2 |
| Operating Margin | 22.26% | 19.13% | 18.3% | 18.12% | 13.14% | 3.48% | 2.17% | 1.72% | -18.4% | -69.52% | -2.83% | 0.64% | 5.27% | 6.85% | 9.34% |
| Earnings before Tax (EBT) | 19.05 | 17.44 | - | 21.31 | -17.4 | 5.423 | -29.73 | -5.663 | -12.42 | -31.56 | - | - | - | - | - |
| Net income | 14.66 | 13.5 | - | 16.86 | -4.617 | 4.127 | -32.71 | -5.088 | -10.04 | - | - | - | - | - | - |
| Net margin | 16.62% | 14.32% | - | 19.93% | -5.49% | 8.78% | -69.17% | -10.31% | -25.72% | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/7/22 | 5/11/22 | 8/18/22 | 11/11/22 | 3/8/23 | 4/24/23 | 8/21/23 | 11/10/23 | 1/29/24 | 5/16/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 10.7 | 119 | 395 | 520 | 744 | 629 |
| Net Cash position 1 | 80.2 | 37.2 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.1608 x | 1.572 x | 33.65 x | 79.99 x | 9.651 x | 7.41 x |
| Free Cash Flow 2 | -2,413 | -31,808 | -67,047 | -132,421 | -249,411 | -102,850 | -92,940 | -54,867 |
| ROE (net income / shareholders' equity) | 15% | 12.6% | 18.5% | 11.9% | -11.3% | -12.3% | 4.54% | 9.51% |
| ROA (Net income/ Total Assets) | 14% | 11% | 14.8% | 6.11% | -4.77% | -1.66% | 2.65% | 2.53% |
| Assets 1 | 164.8 | 235 | 295.8 | 611.2 | 886.3 | 1,998 | 767.2 | 1,074 |
| Book Value Per Share 3 | 20,574 | 21,122 | 28,680 | 34,549 | 29,866 | 26,463 | 28,325 | 29,801 |
| Cash Flow per Share 3 | 2,313 | 1,911 | -1,878 | 6,603 | 5,756 | 1,022 | 8,910 | 1,870 |
| Capex 1 | 25.1 | 50.9 | 52.8 | 198 | 307 | 119 | 151 | 123 |
| Capex / Sales | 18.56% | 32.71% | 19.43% | 60.21% | 167.8% | 55.47% | 39.09% | 26.38% |
| Announcement Date | 3/16/20 | 1/19/21 | 2/7/22 | 3/8/23 | 1/29/24 | - | - | - |
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
HOLD
Number of Analysts
9
Last Close Price
75,200
KRW
Average target price
93,111
KRW
Spread / Average Target
+23.82%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.76% | 553M | |
| +2.08% | 101B | |
| -10.18% | 59.19B | |
| +82.86% | 50.62B | |
| +4.83% | 33.55B | |
| -0.97% | 30.23B | |
| +4.40% | 18.17B | |
| +20.79% | 17.33B | |
| +82.12% | 13.4B | |
| +7.97% | 13.31B |
- Stock Market
- Equities
- A278280 Stock
- Financials Chunbo Co., Ltd.
