Stock A001530 DI DONG IL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Di Dong Il Corporation

Equities

A001530

KR7001530005

Textiles & Leather Goods

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-05-23 pm EDT 		5-day change 1st Jan Change
24,350 KRW 0.00% Intraday chart for Di Dong Il Corporation -1.02% -16.75%
Mar. 27 Tranche Update on Di Dong Il Corporation's Equity Buyback Plan announced on December 27, 2023. CI
Mar. 25 Tranche Update on Di Dong Il Corporation's Equity Buyback Plan announced on March 20, 2020. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 128,525 269,648 524,383 291,499 541,491 471,830 - -
Enterprise Value (EV) 2 128.5 457.1 713.6 467.6 715.1 650.1 652.3 777.6
P/E ratio 10.6 x 13.5 x 12.2 x 5.29 x 175 x 26.7 x 21 x 20 x
Yield - 1.11% 0.77% 1.66% 0.85% 1.07% 1.07% 1.07%
Capitalization / Revenue 0.14 x 0.4 x 0.64 x 0.32 x 0.71 x 0.65 x 0.57 x 0.52 x
EV / Revenue 0.14 x 0.67 x 0.88 x 0.51 x 0.94 x 0.89 x 0.79 x 0.85 x
EV / EBITDA - 9.81 x 10.4 x 10.4 x 25.7 x 14.5 x 12.1 x 13 x
EV / FCF - 21.9 x - 79.9 x -98.5 x -15.8 x -13.5 x -98.4 x
FCF Yield - 4.56% - 1.25% -1.02% -6.34% -7.4% -1.02%
Price to Book - 0.53 x 0.93 x 0.48 x 0.95 x 1.04 x 1.01 x 0.97 x
Nbr of stocks (in thousands) 19,145 19,889 19,889 19,853 18,513 19,377 - -
Reference price 3 6,713 13,558 26,365 14,683 29,250 24,350 24,350 24,350
Announcement Date 3/19/20 3/18/21 2/10/22 3/16/23 2/8/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 939.5 679.7 813.1 913.7 763.1 731 828.3 913.4
EBITDA 1 - 46.62 68.76 44.77 27.78 44.7 54.05 60
EBIT 1 - 26.37 49.06 44.75 6.305 26.35 35.7 34.7
Operating Margin - 3.88% 6.03% 4.9% 0.83% 3.6% 4.31% 3.8%
Earnings before Tax (EBT) 1 - 30.84 62.33 45.42 8.516 23.5 33.6 41.4
Net income 1 - 19.57 46.91 53.83 6 23 29.6 30.7
Net margin - 2.88% 5.77% 5.89% 0.79% 3.15% 3.57% 3.36%
EPS 2 635.0 1,007 2,165 2,778 167.0 912.5 1,158 1,217
Free Cash Flow 3 - 20,831 - 5,852 -7,261 -41,200 -48,300 -7,900
FCF margin - 3,064.84% - 640.47% -951.47% -5,636.11% -5,831.22% -864.9%
FCF Conversion (EBITDA) - 44,686.18% - 13,070.63% - - - -
FCF Conversion (Net income) - 106,442.17% - 10,870.74% - - - -
Dividend per Share 2 - 150.9 202.3 243.9 250.0 260.0 260.0 260.0
Announcement Date 3/19/20 3/18/21 2/10/22 3/16/23 2/8/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q3 2023 Q4
Net sales 1 - - 101.2
EBITDA - - -
EBIT 1 - - -0.7998
Operating Margin - - -0.79%
Earnings before Tax (EBT) 1 - - -1.075
Net income 1 1.163 -0.4357 -0.2238
Net margin - - -0.22%
EPS 60.49 -22.44 -
Dividend per Share - - -
Announcement Date 5/15/23 11/14/23 2/8/24
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 187 189 176 174 178 181 306
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 4.021 x 2.752 x 3.934 x 6.248 x 3.988 x 3.34 x 5.097 x
Free Cash Flow 2 - 20,831 - 5,852 -7,261 -41,200 -48,300 -7,900
ROE (net income / shareholders' equity) - 4% 8.6% 9.37% 0.98% 3.8% 4.75% 4.9%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 3 - 25,631 28,378 30,898 30,715 23,450 24,180 25,136
Cash Flow per Share - - - - - - - -
Capex 1 - 13.7 17.5 33.1 45.7 45.9 40.5 36.5
Capex / Sales - 2.01% 2.15% 3.62% 5.99% 6.28% 4.89% 4%
Announcement Date 3/19/20 3/18/21 2/10/22 3/16/23 2/8/24 - - -
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 Di Dong Il Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
24,350 KRW
Average target price
40,000 KRW
Spread / Average Target
+64.27%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Natural Fabrics

1st Jan change Capi.
DI DONG IL CORPORATION Stock Di Dong Il Corporation
-16.75% 346M
PACIFIC TEXTILES HOLDINGS LIMITED Stock Pacific Textiles Holdings Limited
+14.07% 276M
JIANGSU SUNSHINE CO., LTD. Stock Jiangsu Sunshine Co., Ltd.
-64.82% 172M
LÜKS KADIFE TICARET VE SANAYI Stock Lüks Kadife Ticaret ve Sanayi
+104.40% 113M
YADONG GROUP HOLDINGS LIMITED Stock Yadong Group Holdings Limited
-69.37% 104M
SPINNOVA OYJ Stock Spinnova Oyj
-31.94% 92.47M
KINGDOM HOLDINGS LIMITED Stock Kingdom Holdings Limited
-8.66% 91.53M
RUBENIS TEKSTIL SANAYI TICARET Stock Rubenis Tekstil Sanayi Ticaret
+68.03% 87.28M
GABRIEL HOLDING A/S Stock Gabriel Holding A/S
+0.76% 73.13M
ALBAAD MASSUOT YITZHAK LTD Stock Albaad Massuot Yitzhak Ltd
+3.23% 67.43M
Natural Fabrics
  1. Stock Market
  2. Equities
  3. A001530 Stock
  4. Financials Di Dong Il Corporation