Stock A005740 CROWNHAITAI HOLDINGS CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials CROWNHAITAI Holdings Co.,Ltd.

Equities

A005740

KR7005740006

Food Processing

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 20/05/2024 BST 		5-day change 1st Jan Change
6,270 KRW -2.34% Intraday chart for CROWNHAITAI Holdings Co.,Ltd. +0.97% +8.29%
03-21 CROWNHAITAI Holdings Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 CROWNHAITAI Holdings Co.,Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 171,291 158,889 133,987 130,736 103,764 89,365
Enterprise Value (EV) 1 592,429 576,078 436,634 397,304 342,467 355,239
P/E ratio 36.4 x -7.89 x 6 x 30.3 x 12.6 x 4.33 x
Yield 0.88% 0.96% 1.14% 1.17% 1.47% 1.73%
Capitalization / Revenue 0.16 x 0.15 x 0.15 x 0.14 x 0.11 x 0.09 x
EV / Revenue 0.54 x 0.55 x 0.47 x 0.43 x 0.35 x 0.34 x
EV / EBITDA 6.91 x 6.09 x 4.07 x 4.82 x 3.98 x 2.99 x
EV / FCF 47.4 x 16.7 x 30.8 x 7.93 x -237 x -15.2 x
FCF Yield 2.11% 5.99% 3.25% 12.6% -0.42% -6.58%
Price to Book 0.57 x 0.6 x 0.47 x 0.45 x 0.34 x 0.27 x
Nbr of stocks (in thousands) 15,143 15,143 14,953 14,953 14,953 14,953
Reference price 2 11,300 10,400 8,810 8,580 6,790 5,790
Announcement Date 27/03/19 19/03/20 18/03/21 22/03/22 30/03/23 21/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,092,084 1,055,214 923,223 928,178 979,071 1,035,541
EBITDA 1 85,783 94,623 107,257 82,416 86,112 118,942
EBIT 1 41,544 39,433 54,316 39,307 38,440 71,034
Operating Margin 3.8% 3.74% 5.88% 4.23% 3.93% 6.86%
Earnings before Tax (EBT) 1 17,275 -8,273 34,810 20,857 39,811 52,057
Net income 1 4,701 -20,731 22,941 4,407 8,364 20,802
Net margin 0.43% -1.96% 2.48% 0.47% 0.85% 2.01%
EPS 2 310.3 -1,318 1,469 283.3 537.8 1,338
Free Cash Flow 1 12,507 34,518 14,188 50,093 -1,444 -23,369
FCF margin 1.15% 3.27% 1.54% 5.4% -0.15% -2.26%
FCF Conversion (EBITDA) 14.58% 36.48% 13.23% 60.78% - -
FCF Conversion (Net income) 266.03% - 61.85% 1,136.78% - -
Dividend per Share 2 100.0 100.0 100.0 100.0 100.0 100.0
Announcement Date 27/03/19 19/03/20 18/03/21 22/03/22 30/03/23 21/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 421,138 417,189 302,646 266,567 238,702 265,875
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.909 x 4.409 x 2.822 x 3.234 x 2.772 x 2.235 x
Free Cash Flow 1 12,507 34,518 14,188 50,093 -1,444 -23,369
ROE (net income / shareholders' equity) 2.19% -4.72% 5.42% 2.29% 4.72% 7.78%
ROA (Net income/ Total Assets) 2% 1.95% 2.91% 2.22% 2.12% 3.84%
Assets 1 235,204 -1,061,887 787,814 198,126 395,070 541,085
Book Value Per Share 2 19,866 17,431 18,867 18,951 19,727 21,080
Cash Flow per Share 2 2,532 1,677 2,187 2,838 2,735 1,409
Capex 1 63,811 49,309 40,245 66,181 64,561 84,140
Capex / Sales 5.84% 4.67% 4.36% 7.13% 6.59% 8.13%
Announcement Date 27/03/19 19/03/20 18/03/21 22/03/22 30/03/23 21/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cookie, Cracker & Pasta Manufacturing

1st Jan change Capi.
CROWNHAITAI HOLDINGS CO.,LTD. Stock CROWNHAITAI Holdings Co.,Ltd.
+8.29% 72.06M
BRITANNIA INDUSTRIES LIMITED Stock Britannia Industries Limited
-3.00% 14.74B
SAMYANG FOODS CO., LTD. Stock Samyang Foods Co., Ltd.
+130.32% 2.75B
EBRO FOODS, S.A. Stock Ebro Foods, S.A.
+1.42% 2.64B
M. DIAS BRANCO S.A. INDÚSTRIA E COMÉRCIO DE ALIMENTOS Stock M. Dias Branco S.A. Indústria e Comércio de Alimentos
-11.86% 2.3B
ÜLKER BISKÜVI SANAYI Stock Ülker Bisküvi Sanayi
+67.38% 1.58B
MRS. BECTORS FOOD SPECIALITIES LIMITED Stock Mrs. Bectors Food Specialities Limited
+14.58% 917M
OBA MAKARNACILIK SANAYI VE TICARET Stock Oba Makarnacilik Sanayi ve Ticaret
0.00% 620M
KAMEDA SEIKA CO.,LTD. Stock Kameda Seika Co.,Ltd.
-2.68% 534M
QINGDAO FOODS CO., LTD. Stock Qingdao Foods Co., Ltd.
-25.08% 360M
Cookie, Cracker & Pasta Manufacturing
  1. Stock Market
  2. Equities
  3. A005740 Stock
  4. Financials CROWNHAITAI Holdings Co.,Ltd.