SJM CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,580 KRW | -0.14% |
|
+0.14% | -1.51% |
| 12:17pm | SJM Holdings Trims Attributable Loss in Q1 as Revenue Soars 73% | MT |
| Mar. 21 | SJM Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 47,127 | 59,923 | 51,418 | 76,464 | 65,541 | 56,724 |
| Enterprise Value (EV) 1 | 5,396 | 14,584 | -78.43 | 43,656 | 34,989 | 11,656 |
| P/E ratio | 11.3 x | 8.77 x | 19.2 x | 17.2 x | 13.3 x | 3.22 x |
| Yield | 3.31% | 3.26% | 1.52% | 3.06% | 2.38% | 4.81% |
| Capitalization / Revenue | 0.3 x | 0.38 x | 0.37 x | 0.52 x | 0.36 x | 0.29 x |
| EV / Revenue | 0.03 x | 0.09 x | -0 x | 0.3 x | 0.19 x | 0.06 x |
| EV / EBITDA | 0.76 x | 1 x | -0.01 x | 2.86 x | 2.36 x | 0.57 x |
| EV / FCF | 121 x | 2 x | -0 x | -2.31 x | -11.9 x | 1.38 x |
| FCF Yield | 0.83% | 50.1% | -21,851% | -43.3% | -8.42% | 72.6% |
| Price to Book | 0.3 x | 0.36 x | 0.31 x | 0.44 x | 0.37 x | 0.3 x |
| Nbr of stocks (in thousands) | 15,605 | 15,605 | 15,605 | 15,605 | 15,605 | 15,605 |
| Reference price 2 | 3,020 | 3,840 | 3,295 | 4,900 | 4,200 | 3,635 |
| Announcement Date | 3/14/19 | 3/19/20 | 3/18/21 | 3/21/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 155,259 | 157,732 | 138,669 | 145,726 | 180,238 | 198,880 |
| EBITDA 1 | 7,141 | 14,598 | 14,636 | 15,288 | 14,811 | 20,310 |
| EBIT 1 | 742 | 6,453 | 6,791 | 7,738 | 7,087 | 13,231 |
| Operating Margin | 0.48% | 4.09% | 4.9% | 5.31% | 3.93% | 6.65% |
| Earnings before Tax (EBT) 1 | 7,739 | 11,448 | 7,878 | 10,312 | 11,226 | 22,588 |
| Net income 1 | 4,167 | 6,835 | 2,680 | 4,444 | 4,924 | 17,601 |
| Net margin | 2.68% | 4.33% | 1.93% | 3.05% | 2.73% | 8.85% |
| EPS 2 | 267.1 | 438.0 | 171.7 | 284.8 | 315.6 | 1,128 |
| Free Cash Flow 1 | 44.57 | 7,309 | 17,139 | -18,902 | -2,945 | 8,463 |
| FCF margin | 0.03% | 4.63% | 12.36% | -12.97% | -1.63% | 4.26% |
| FCF Conversion (EBITDA) | 0.62% | 50.07% | 117.1% | - | - | 41.67% |
| FCF Conversion (Net income) | 1.07% | 106.94% | 639.56% | - | - | 48.08% |
| Dividend per Share 2 | 100.0 | 125.0 | 50.00 | 150.0 | 100.0 | 175.0 |
| Announcement Date | 3/14/19 | 3/19/20 | 3/18/21 | 3/21/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 41,731 | 45,338 | 51,497 | 32,808 | 30,552 | 45,067 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 44.6 | 7,309 | 17,139 | -18,902 | -2,945 | 8,463 |
| ROE (net income / shareholders' equity) | 2.22% | 4.43% | 2.44% | 2.64% | 2.51% | 8.76% |
| ROA (Net income/ Total Assets) | 0.23% | 1.92% | 1.91% | 2.07% | 1.83% | 3.34% |
| Assets 1 | 1,820,587 | 356,328 | 140,598 | 214,182 | 269,354 | 526,698 |
| Book Value Per Share 2 | 10,107 | 10,621 | 10,466 | 11,132 | 11,352 | 12,162 |
| Cash Flow per Share 2 | 2,027 | 2,007 | 3,530 | 2,467 | 2,167 | 3,085 |
| Capex 1 | 7,162 | 5,483 | 3,088 | 8,605 | 5,206 | 2,417 |
| Capex / Sales | 4.61% | 3.48% | 2.23% | 5.91% | 2.89% | 1.22% |
| Announcement Date | 3/14/19 | 3/19/20 | 3/18/21 | 3/21/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -1.51% | 40.97M | |
| +22.24% | 49.07B | |
| -6.72% | 22.77B | |
| +29.45% | 20.79B | |
| +33.81% | 17.66B | |
| -4.01% | 15.01B | |
| -18.96% | 13.32B | |
| -20.57% | 13.06B | |
| +34.67% | 12.1B | |
| +36.99% | 10.57B |
- Stock Market
- Equities
- A123700 Stock
- Financials SJM Co., Ltd.