HPSP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42,850 KRW | +7.66% |
|
+14.73% | -2.28% |
| May. 14 | HPSP Co., Ltd. announces an Equity Buyback for KRW 40,000 million worth of its shares. | CI |
| May. 14 | HPSP Co., Ltd. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 3,553,728 | 3,553,728 | - |
| Enterprise Value (EV) 2 | 3,513 | 3,314 | 3,168 |
| P/E ratio | 44.9 x | 43.2 x | 23.9 x |
| Yield | 0.35% | 0.38% | 0.36% |
| Capitalization / Revenue | 19.8 x | 19.6 x | 11.1 x |
| EV / Revenue | 19.6 x | 18.3 x | 9.89 x |
| EV / EBITDA | 36.4 x | 32.4 x | 16.9 x |
| EV / FCF | 84.2 x | 61.3 x | 25.8 x |
| FCF Yield | 1.19% | 1.63% | 3.87% |
| Price to Book | 12.6 x | 10.1 x | 7.14 x |
| Nbr of stocks (in thousands) | 82,934 | 82,934 | - |
| Reference price 3 | 42,850 | 42,850 | 42,850 |
| Announcement Date | 3/21/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net sales 1 | 179.1 | 181 | 320.4 |
| EBITDA 1 | 96.54 | 102.2 | 187.2 |
| EBIT 1 | 95.21 | 96.18 | 180.6 |
| Operating Margin | 53.16% | 53.14% | 56.37% |
| Earnings before Tax (EBT) 1 | 104.2 | 107.1 | 192.2 |
| Net income 1 | 80.43 | 82.24 | 147.6 |
| Net margin | 44.91% | 45.43% | 46.08% |
| EPS 2 | 955.0 | 992.6 | 1,793 |
| Free Cash Flow 3 | 41,707 | 54,106 | 122,534 |
| FCF margin | 23,288.96% | 29,890.91% | 38,245.16% |
| FCF Conversion (EBITDA) | 43,203.97% | 52,960.05% | 65,448.13% |
| FCF Conversion (Net income) | 51,854% | 65,790.13% | 83,004.59% |
| Dividend per Share 2 | 150.0 | 160.8 | 154.1 |
| Announcement Date | 3/21/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Debt 1 | - | - | - |
| Net Cash position 1 | 41.1 | 239 | 386 |
| Leverage (Debt/EBITDA) | - | - | - |
| Free Cash Flow 2 | 41,707 | 54,106 | 122,534 |
| ROE (net income / shareholders' equity) | 82.7% | 26.2% | 34.2% |
| ROA (Net income/ Total Assets) | 67.2% | 22.5% | 29.9% |
| Assets 1 | 119.7 | 366.3 | 493.7 |
| Book Value Per Share 3 | 3,411 | 4,244 | 6,001 |
| Cash Flow per Share 3 | 788.0 | 822.0 | 1,491 |
| Capex 1 | 24.7 | 19 | 14.6 |
| Capex / Sales | 13.78% | 10.5% | 4.56% |
| Announcement Date | 3/21/24 | - | - |
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
9
Last Close Price
42,850
KRW
Average target price
53,889
KRW
Spread / Average Target
+25.76%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.28% | 2.59B | |
| +78.76% | 46.84B | |
| +54.74% | 38.95B | |
| -12.64% | 29.41B | |
| +27.50% | 22.92B | |
| +20.85% | 13.96B | |
| -9.08% | 11.96B | |
| +160.94% | 11.33B | |
| +76.84% | 8.24B | |
| -15.71% | 5.29B |
- Stock Market
- Equities
- A403870 Stock
- Financials HPSP Co., Ltd.
