Stock A013890 ZINUS, INC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zinus, Inc

Equities

A013890

KR7013890009

Home Furnishings

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-07-10 pm EDT 		5-day change 1st Jan Change
14,980 KRW -0.86% Intraday chart for Zinus, Inc +2.81% -8.10%
Mar. 29 Tranche Update on Zinus, Inc's Equity Buyback Plan announced on February 6, 2024. CI
Mar. 29 Zinus, Inc's Equity Buyback announced on February 6, 2024, has expired with 236,400 shares, representing 1.17% for KRW 3,482.93 million. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,255,429 1,434,155 1,174,477 640,350 328,026 298,663 - -
Enterprise Value (EV) 2 1,302 1,531 1,328 823.9 489.7 471.7 472.2 451.2
P/E ratio 16.4 x 28.7 x 23.3 x 21.4 x 62.5 x -12.2 x 16.9 x 13.1 x
Yield 1.35% 0.85% 1.1% 1.51% 0.55% 3% 3.46% 3.79%
Capitalization / Revenue 1.54 x 1.45 x 1.05 x 0.55 x 0.34 x 0.33 x 0.31 x 0.29 x
EV / Revenue 1.59 x 1.55 x 1.18 x 0.71 x 0.51 x 0.53 x 0.48 x 0.45 x
EV / EBITDA 10.6 x 13.8 x 12.5 x 7.63 x 7.97 x 21.4 x 5.98 x 5.28 x
EV / FCF -19.5 x -22.4 x 58.1 x -8.57 x 6.12 x 314 x 47.2 x 13.3 x
FCF Yield -5.14% -4.47% 1.72% -11.7% 16.3% 0.32% 2.12% 7.54%
Price to Book 3.36 x 3.15 x 2.55 x 1.03 x 0.53 x 0.55 x 0.54 x 0.53 x
Nbr of stocks (in thousands) 18,006 18,533 18,432 20,125 20,124 19,937 - -
Reference price 3 69,722 77,385 63,719 31,818 16,300 14,980 14,980 14,980
Announcement Date 2/27/20 2/24/21 3/7/22 2/7/23 2/6/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 817.1 989.5 1,124 1,160 952.3 892 975 1,014
EBITDA 1 123 111.3 106.6 108 61.47 22 79 85.5
EBIT 1 103.9 86.72 74.34 65.56 18.34 -21 35 41.5
Operating Margin 12.71% 8.76% 6.61% 5.65% 1.93% -2.35% 3.59% 4.09%
Earnings before Tax (EBT) 1 92.46 57.45 70.17 43.56 0.625 -32.5 23.5 30.5
Net income 1 72.43 45.79 51.66 29.37 5.297 -26 19 24.5
Net margin 8.86% 4.63% 4.6% 2.53% 0.56% -2.91% 1.95% 2.42%
EPS 2 4,260 2,697 2,736 1,490 261.0 -1,224 886.0 1,147
Free Cash Flow 3 -66,934 -68,385 22,853 -96,156 79,977 1,500 10,000 34,000
FCF margin -8,191.28% -6,910.91% 2,033.45% -8,292.13% 8,398.49% 168.16% 1,025.64% 3,354.71%
FCF Conversion (EBITDA) - - 21,446.04% - 130,109.02% 6,818.18% 12,658.23% 39,766.08%
FCF Conversion (Net income) - - 44,239.39% - 1,509,862.54% - 52,631.58% 138,775.51%
Dividend per Share 2 939.1 661.2 702.5 481.8 90.00 450.0 518.0 567.0
Announcement Date 2/27/20 2/24/21 3/7/22 2/7/23 2/6/24 - - -
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 1 323.1 290.8 264.2 286.2 318.4 229.1 219.5 221.5 282.2 152.2 207 229.5 303
EBITDA - - - - - - - - - - - - -
EBIT 1 16.23 28.35 9.244 10.58 17.39 8.329 5.16 3.162 1.691 -19.1 -9 1 6.5
Operating Margin 5.02% 9.75% 3.5% 3.7% 5.46% 3.64% 2.35% 1.43% 0.6% -12.54% -4.35% 0.44% 2.15%
Earnings before Tax (EBT) 1 - - - - - - - - -12.72 -17.52 - 1 2
Net income 1 6.497 18.68 4.304 11.67 -5.282 5.44 5.5 1.333 -6.976 -13.46 -9 -3.5 0.5
Net margin 2.01% 6.42% 1.63% 4.08% -1.66% 2.37% 2.51% 0.6% -2.47% -8.84% -4.35% -1.53% 0.17%
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 3/7/22 5/16/22 8/5/22 11/7/22 2/7/23 5/8/23 8/7/23 11/6/23 2/6/24 5/9/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 46.8 97.3 153 184 162 173 174 153
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.3804 x 0.8741 x 1.437 x 1.7 x 2.629 x 7.864 x 2.196 x 1.784 x
Free Cash Flow 2 -66,934 -68,385 22,853 -96,156 79,977 1,500 10,000 34,000
ROE (net income / shareholders' equity) 26.3% 11.6% 11.6% 5.32% 0.85% -4.2% 3.15% 4%
ROA (Net income/ Total Assets) 11.4% 5.54% 5.39% - 0.49% -1% 1.3% 1.9%
Assets 1 634.9 825.9 957.7 - 1,078 2,600 1,462 1,289
Book Value Per Share 3 20,779 24,574 25,014 31,029 31,019 27,194 27,660 28,262
Cash Flow per Share -1,297 411.0 4,606 -936.0 - - - -
Capex 1 44.9 75.4 65.2 77.7 21.4 21.5 24 24
Capex / Sales 5.49% 7.62% 5.8% 6.7% 2.24% 2.41% 2.46% 2.37%
Announcement Date 2/27/20 2/24/21 3/7/22 2/7/23 2/6/24 - - -
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

Ratings for Zinus, Inc

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
14,980 KRW
Average target price
15,000 KRW
Spread / Average Target
+0.13%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Furniture

1st Jan change Capi.
ZINUS, INC Stock Zinus, Inc
-8.10% 218M
TEMPUR SEALY INTERNATIONAL, INC. Stock Tempur Sealy International, Inc.
-4.79% 8.1B
JASON FURNITURE (HANGZHOU) CO.,LTD. Stock Jason Furniture (Hangzhou) Co.,Ltd.
-20.89% 3.05B
SUOFEIYA HOME COLLECTION CO., LTD. Stock Suofeiya Home Collection Co., Ltd.
-7.02% 1.91B
LA-Z-BOY INCORPORATED Stock La-Z-Boy Incorporated
+7.19% 1.58B
DE RUCCI HEALTHY SLEEP CO., LTD. Stock De Rucci Healthy Sleep Co., Ltd.
-6.33% 1.54B
SHEELA FOAM LIMITED Stock Sheela Foam Limited
-16.74% 1.32B
MOTOMOTION CHINA CORPORATION Stock MotoMotion China Corporation
+12.62% 980M
XILINMEN FURNITURE CO.,LTD Stock Xilinmen Furniture Co.,Ltd
-6.29% 822M
HENGLIN HOME FURNISHINGS CO.,LTD Stock Henglin Home Furnishings Co.,Ltd
-11.29% 749M
Furniture
  1. Stock Market
  2. Equities
  3. A013890 Stock
  4. Financials Zinus, Inc