SANGSIN BRAKE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,600 KRW | -5.26% |
|
-3.10% | -1.37% |
| 2023 | Sangsin Brake Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2018 | Sangsin Brake Co., Ltd. cancelled the acquisition of Sangsin Brake Co., Ltd. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 81,701 | 67,955 | 62,147 | 75,118 | 58,565 | 70,665 |
| Enterprise Value (EV) 1 | 201,485 | 214,561 | 211,360 | 236,345 | 260,689 | 275,273 |
| P/E ratio | 9.97 x | 16.7 x | -23.3 x | 7.67 x | 81.6 x | 5.03 x |
| Yield | 2.37% | 2.85% | 1.56% | 2.06% | 3.31% | 3.01% |
| Capitalization / Revenue | 0.22 x | 0.17 x | 0.18 x | 0.19 x | 0.12 x | 0.12 x |
| EV / Revenue | 0.53 x | 0.55 x | 0.61 x | 0.6 x | 0.53 x | 0.48 x |
| EV / EBITDA | 5.06 x | 5.67 x | 7.09 x | 6.98 x | 6.95 x | 5.28 x |
| EV / FCF | 67.5 x | -20.6 x | -94.5 x | -13.5 x | -8.52 x | -20.2 x |
| FCF Yield | 1.48% | -4.86% | -1.06% | -7.42% | -11.7% | -4.94% |
| Price to Book | 0.49 x | 0.4 x | 0.38 x | 0.41 x | 0.31 x | 0.34 x |
| Nbr of stocks (in thousands) | 19,360 | 19,360 | 19,360 | 19,360 | 19,360 | 19,360 |
| Reference price 2 | 4,220 | 3,510 | 3,210 | 3,880 | 3,025 | 3,650 |
| Announcement Date | 3/20/19 | 3/17/20 | 3/19/21 | 3/18/22 | 3/17/23 | 3/15/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 378,699 | 391,906 | 349,042 | 397,023 | 489,015 | 575,491 |
| EBITDA 1 | 39,810 | 37,808 | 29,798 | 33,846 | 37,517 | 52,111 |
| EBIT 1 | 20,714 | 15,695 | 7,858 | 12,202 | 14,081 | 27,544 |
| Operating Margin | 5.47% | 4% | 2.25% | 3.07% | 2.88% | 4.79% |
| Earnings before Tax (EBT) 1 | 15,378 | 12,823 | 2,119 | 14,774 | 6,816 | 17,816 |
| Net income 1 | 8,194 | 4,057 | -2,662 | 9,792 | 717.7 | 14,059 |
| Net margin | 2.16% | 1.04% | -0.76% | 2.47% | 0.15% | 2.44% |
| EPS 2 | 423.2 | 209.6 | -137.5 | 505.8 | 37.07 | 726.2 |
| Free Cash Flow 1 | 2,984 | -10,423 | -2,236 | -17,534 | -30,590 | -13,596 |
| FCF margin | 0.79% | -2.66% | -0.64% | -4.42% | -6.26% | -2.36% |
| FCF Conversion (EBITDA) | 7.5% | - | - | - | - | - |
| FCF Conversion (Net income) | 36.42% | - | - | - | - | - |
| Dividend per Share 2 | 100.0 | 100.0 | 50.00 | 80.00 | 100.0 | 110.0 |
| Announcement Date | 3/20/19 | 3/17/20 | 3/19/21 | 3/18/22 | 3/17/23 | 3/15/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 119,785 | 146,606 | 149,214 | 161,227 | 202,124 | 204,608 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.009 x | 3.878 x | 5.008 x | 4.764 x | 5.388 x | 3.926 x |
| Free Cash Flow 1 | 2,984 | -10,423 | -2,236 | -17,534 | -30,590 | -13,596 |
| ROE (net income / shareholders' equity) | 5.75% | 3.13% | -1.34% | 5.79% | 0.45% | 6.92% |
| ROA (Net income/ Total Assets) | 3.13% | 2.23% | 1.1% | 1.63% | 1.7% | 3.1% |
| Assets 1 | 261,823 | 182,307 | -241,814 | 599,444 | 42,294 | 453,032 |
| Book Value Per Share 2 | 8,669 | 8,788 | 8,451 | 9,389 | 9,851 | 10,590 |
| Cash Flow per Share 2 | 1,797 | 2,245 | 2,036 | 2,168 | 2,337 | 2,101 |
| Capex 1 | 18,046 | 20,275 | 17,923 | 23,850 | 28,249 | 25,004 |
| Capex / Sales | 4.77% | 5.17% | 5.13% | 6.01% | 5.78% | 4.34% |
| Announcement Date | 3/20/19 | 3/17/20 | 3/19/21 | 3/18/22 | 3/17/23 | 3/15/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -1.37% | 53.34M | |
| -5.69% | 3.63B | |
| -19.98% | 3.32B | |
| -5.57% | 2.46B | |
| +36.09% | 2.19B | |
| +121.07% | 2.14B | |
| -36.01% | 1.83B | |
| -32.66% | 1.13B | |
| -28.62% | 1.03B | |
| +19.12% | 985M |
- Stock Market
- Equities
- A041650 Stock
- Financials Sangsin Brake Co., Ltd.
