SEAH BESTEEL HOLDINGS CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22,250 KRW | -0.89% |
|
+0.23% | -10.46% |
| May. 03 | SeAH Besteel Q1 Profit, Sales Fall; Shares Rise 6% | MT |
| 2023 | SeAH Besteel Holdings Corporation(KOSE:A001430) added to KOSPI 200 Index | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 542,834 | 376,815 | 707,155 | 584,553 | 891,174 | 797,932 | - | - |
| Enterprise Value (EV) 2 | 1,444 | 1,129 | 1,387 | 1,404 | 891.2 | 1,596 | 1,515 | 1,600 |
| P/E ratio | 31.6 x | -1.53 x | 3.8 x | 5.4 x | - | 8.49 x | 7.11 x | 5.9 x |
| Yield | 1.97% | 2.83% | 1.01% | 9.2% | - | 5.39% | 5.39% | 5.39% |
| Capitalization / Revenue | 0.18 x | 0.15 x | 0.19 x | 0.13 x | 0.22 x | 0.2 x | 0.2 x | 0.18 x |
| EV / Revenue | 0.49 x | 0.45 x | 0.38 x | 0.32 x | 0.22 x | 0.41 x | 0.37 x | 0.37 x |
| EV / EBITDA | 6.58 x | 6.34 x | 3.92 x | 5.11 x | - | 6.53 x | 5.53 x | 5.33 x |
| EV / FCF | 5.61 x | 3.33 x | 56.9 x | -20 x | - | 17.4 x | 12.4 x | 13.4 x |
| FCF Yield | 17.8% | 30% | 1.76% | -5% | - | 5.75% | 8.05% | 7.44% |
| Price to Book | 0.29 x | 0.23 x | 0.39 x | 0.31 x | - | 0.4 x | 0.38 x | 0.37 x |
| Nbr of stocks (in thousands) | 35,596 | 35,549 | 35,535 | 35,862 | 35,862 | 35,862 | - | - |
| Reference price 3 | 15,250 | 10,600 | 19,900 | 16,300 | 24,850 | 22,250 | 22,250 | 22,250 |
| Announcement Date | 2/6/20 | 2/2/21 | 2/10/22 | 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 | 2,961 | 2,536 | 3,651 | 4,386 | 4,084 | 3,903 | 4,088 | 4,333 |
| EBITDA 1 | 219.6 | 178.1 | 353.4 | 274.8 | - | 244.3 | 273.8 | 300 |
| EBIT 1 | 43.99 | -3.332 | 238.9 | 161.9 | 196.1 | 148.9 | 176.4 | 208.7 |
| Operating Margin | 1.49% | -0.13% | 6.54% | 3.69% | 4.8% | 3.82% | 4.32% | 4.82% |
| Earnings before Tax (EBT) 1 | 30.65 | -314.9 | 232.8 | 150.2 | 155.4 | 119.5 | 144.1 | 178.4 |
| Net income 1 | 17.21 | -245.9 | 185.9 | 108.3 | 127.3 | 94.16 | 112.2 | 135 |
| Net margin | 0.58% | -9.7% | 5.09% | 2.47% | 3.12% | 2.41% | 2.74% | 3.12% |
| EPS 2 | 483.0 | -6,913 | 5,231 | 3,020 | - | 2,621 | 3,127 | 3,770 |
| Free Cash Flow 3 | 257,265 | 338,718 | 24,358 | -70,246 | - | 91,750 | 122,040 | 119,033 |
| FCF margin | 8,689.38% | 13,357.56% | 667.14% | -1,601.47% | - | 2,351.01% | 2,985.01% | 2,747.39% |
| FCF Conversion (EBITDA) | 117,175.78% | 190,235.63% | 6,892.29% | - | - | 37,549.7% | 44,565.7% | 39,671.17% |
| FCF Conversion (Net income) | 1,495,079.97% | - | 13,103.81% | - | - | 97,443.49% | 108,811.62% | 88,140.19% |
| Dividend per Share 2 | 300.0 | 300.0 | 200.0 | 1,500 | - | 1,200 | 1,200 | 1,200 |
| Announcement Date | 2/6/20 | 2/2/21 | 2/10/22 | 2/7/23 | 2/6/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 907.5 | 966.7 | 1,075 | 1,153 | 1,080 | 1,080 | 1,127 | 1,108 | 960.4 | 953.1 | 1,010 | 964.5 | 1,006 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 65.21 | 41.83 | 41.58 | 63.32 | 20.29 | 37.31 | 71.59 | 82.3 | 41.19 | 21.28 | 40.4 | 42.14 | 46.86 |
| Operating Margin | 7.19% | 4.33% | 3.87% | 5.49% | 1.88% | 3.45% | 6.35% | 7.43% | 4.29% | 2.23% | 4% | 4.37% | 4.66% |
| Earnings before Tax (EBT) 1 | 68.27 | 34.51 | 44.96 | 62.56 | 33.87 | 9.424 | 74.34 | 67.55 | 36.57 | 20.44 | 58 | 35.5 | 39 |
| Net income 1 | 52.1 | 30.12 | 34.59 | 62.3 | 22.61 | -9.107 | 57.38 | 47.88 | 30.79 | 16.12 | 28.8 | 29.85 | 27.75 |
| Net margin | 5.74% | 3.12% | 3.22% | 5.41% | 2.09% | -0.84% | 5.09% | 4.32% | 3.21% | 1.69% | 2.85% | 3.09% | 2.76% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/28/21 | 2/10/22 | 4/28/22 | 7/28/22 | 10/27/22 | 2/7/23 | 5/3/23 | 8/3/23 | 11/2/23 | 5/2/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 901 | 752 | 680 | 819 | - | 798 | 718 | 802 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.105 x | 4.223 x | 1.924 x | 2.98 x | - | 3.265 x | 2.62 x | 2.674 x |
| Free Cash Flow 2 | 257,265 | 338,718 | 24,358 | -70,246 | - | 91,750 | 122,040 | 119,033 |
| ROE (net income / shareholders' equity) | 0.83% | -12.7% | 9.84% | 5.63% | 6.33% | 4.75% | 5.51% | 6.35% |
| ROA (Net income/ Total Assets) | 0.45% | -6.83% | 5.46% | 2.48% | - | 2.87% | 3.37% | 3.95% |
| Assets 1 | 3,804 | 3,599 | 3,403 | 4,372 | - | 3,285 | 3,331 | 3,419 |
| Book Value Per Share 3 | 51,897 | 45,573 | 51,168 | 52,580 | - | 55,841 | 58,333 | 60,096 |
| Cash Flow per Share 3 | 9,085 | 10,845 | 2,338 | 930.0 | - | 9,130 | 7,053 | 11,318 |
| Capex 1 | 66.1 | 47 | 58.7 | 103 | - | 111 | 88.9 | 80.2 |
| Capex / Sales | 2.23% | 1.85% | 1.61% | 2.35% | - | 2.86% | 2.17% | 1.85% |
| Announcement Date | 2/6/20 | 2/2/21 | 2/10/22 | 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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
22,250
KRW
Average target price
29,438
KRW
Spread / Average Target
+32.30%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -10.46% | 593M | |
| -1.14% | 41.04B | |
| +17.71% | 25.06B | |
| -18.62% | 22.56B | |
| -6.64% | 21.49B | |
| +12.90% | 20.94B | |
| +7.03% | 20.77B | |
| +6.97% | 9.69B | |
| -21.40% | 8.55B | |
| -14.28% | 8.18B |
- Stock Market
- Equities
- A001430 Stock
- Financials SeAH Besteel Holdings Corporation