Stock A195870 HAESUNG DS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials HAESUNG DS Co., Ltd.

Equities

A195870

KR7195870001

Semiconductors

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-06-06 pm EDT 		5-day change 1st Jan Change
46,700 KRW +0.65% Intraday chart for HAESUNG DS Co., Ltd. +1.52% -15.70%
2023 HAESUNG DS Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2022 HAESUNG DS Co., Ltd. completed the acquisition of PSMC PHILIPPINES,INC from PSMC CO., Ltd. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 268,600 414,800 830,450 609,450 941,800 793,900 - -
Enterprise Value (EV) 2 331.6 477.5 879.1 609.4 882.1 708.1 613.9 497.5
P/E ratio 14.7 x 13.8 x 11.7 x 3.82 x 11.2 x 8.83 x 6.77 x 5.99 x
Yield 2.22% 1.84% 1.23% - - 1.88% 2% 2.23%
Capitalization / Revenue 0.7 x 0.9 x 1.27 x 0.73 x 1.4 x 1.11 x 0.96 x 0.87 x
EV / Revenue 0.87 x 1.04 x 1.34 x 0.73 x 1.31 x 0.99 x 0.74 x 0.55 x
EV / EBITDA 6.6 x 6.7 x 7.37 x 2.5 x 5.99 x 4.63 x 2.87 x 2.24 x
EV / FCF 66.7 x 62.6 x 29.8 x - 17.9 x -8.64 x 7.44 x 3.51 x
FCF Yield 1.5% 1.6% 3.36% - 5.58% -11.6% 13.4% 28.5%
Price to Book 1.29 x 1.79 x 2.82 x - 1.83 x 1.34 x 1.14 x 0.99 x
Nbr of stocks (in thousands) 17,000 17,000 17,000 17,000 17,000 17,000 - -
Reference price 3 15,800 24,400 48,850 35,850 55,400 46,700 46,700 46,700
Announcement Date 1/16/20 1/18/21 1/17/22 1/16/23 2/5/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 381.4 458.7 655.4 839.4 672.2 714.5 830.6 912.6
EBITDA 1 50.27 71.26 119.3 243.4 147.2 153 213.9 222.1
EBIT 1 27.02 43.52 86.33 204.4 102.5 109.7 147 164.6
Operating Margin 7.09% 9.49% 13.17% 24.35% 15.25% 15.36% 17.7% 18.04%
Earnings before Tax (EBT) 1 21.86 37.76 89.52 205.3 105.9 114.3 148.5 167.8
Net income 1 18.33 29.99 71.28 159.4 84.4 89.92 117.3 132.6
Net margin 4.81% 6.54% 10.88% 18.99% 12.56% 12.59% 14.12% 14.53%
EPS 2 1,078 1,764 4,192 9,376 4,966 5,290 6,899 7,797
Free Cash Flow 3 4,971 7,629 29,532 - 49,195 -82,000 82,475 141,850
FCF margin 1,303.4% 1,662.96% 4,506.07% - 7,318.48% -11,476.38% 9,929.7% 15,544.18%
FCF Conversion (EBITDA) 9,888.54% 10,705.94% 24,760.09% - 33,424.72% - 38,564.5% 63,856.13%
FCF Conversion (Net income) 27,117.39% 25,437.72% 41,428.01% - 58,287.69% - 70,326.16% 106,975.87%
Dividend per Share 2 350.0 450.0 600.0 - - 877.8 933.3 1,040
Announcement Date 1/16/20 1/18/21 1/17/22 1/16/23 2/5/24 - - -
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 1 187.5 199.6 216.2 224.3 199.2 192.4 179.2 155.5 145.1 154.9 159.2 181.3 192.3
EBITDA - - - - - - - - - - - - -
EBIT 1 29.92 48.3 54.1 57.4 44.6 31.1 35.7 19.4 16.3 20.88 23.83 30.84 35.17
Operating Margin 15.95% 24.2% 25.02% 25.59% 22.39% 16.16% 19.92% 12.48% 11.23% 13.48% 14.97% 17.01% 18.29%
Earnings before Tax (EBT) 1 29.9 51.2 59.3 66.8 28.08 35.4 36.2 22.3 12 - 29.9 35.9 19.4
Net income 1 24.35 39.8 45.8 51.5 22.37 27.3 29.4 17.2 10.6 19.5 24.2 29 15.9
Net margin 12.98% 19.94% 21.18% 22.96% 11.23% 14.19% 16.41% 11.06% 7.31% 12.59% 15.2% 16% 8.27%
EPS 1,431 - - - - 1,604 - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 1/17/22 4/15/22 7/18/22 10/14/22 1/16/23 4/17/23 7/26/23 10/27/23 2/5/24 5/16/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 63 62.7 48.6 - - - - -
Net Cash position 1 - - - - 59.7 85.8 180 296
Leverage (Debt/EBITDA) 1.253 x 0.8793 x 0.4077 x - - - - -
Free Cash Flow 2 4,971 7,629 29,532 - 49,195 -82,000 82,475 141,850
ROE (net income / shareholders' equity) 9.06% 13.6% 27% 43% 17.5% 16.1% 18.3% 17.8%
ROA (Net income/ Total Assets) 5.79% 8.45% 16.6% - 12.5% 12.2% 14.5% 15%
Assets 1 316.4 354.9 429.2 - 674 740.1 811.6 882
Book Value Per Share 3 12,267 13,638 17,313 - 30,297 34,803 40,914 47,044
Cash Flow per Share 3 - 2,611 3,360 - 8,418 9,796 11,501 11,507
Capex 1 28.5 36.8 27.6 - 93.9 218 72.7 51.2
Capex / Sales 7.49% 8.01% 4.21% - 13.97% 30.51% 8.75% 5.61%
Announcement Date 1/16/20 1/18/21 1/17/22 1/16/23 2/5/24 - - -
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 HAESUNG DS Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
46,700 KRW
Average target price
66,778 KRW
Spread / Average Target
+42.99%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Integrated Circuits

1st Jan change Capi.
HAESUNG DS CO., LTD. Stock HAESUNG DS Co., Ltd.
-15.70% 576M
MEDIATEK INC. Stock MediaTek Inc.
+25.62% 62.55B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-19.22% 14.57B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+37.72% 9.8B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+48.06% 8.65B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+4.55% 8.64B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-4.30% 8.68B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-7.67% 7.99B
SHENNAN CIRCUIT COMPANY LIMITED Stock Shennan Circuit Company Limited
+32.17% 6.64B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-17.32% 6.49B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. A195870 Stock
  4. Financials HAESUNG DS Co., Ltd.