Stock A007680 DAEWON CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Daewon Co., Ltd.

Equities

A007680

KR7007680002

Real Estate Development & Operations

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 27/06/2024 BST 		5-day change 1st Jan Change
4,240 KRW -1.40% Intraday chart for Daewon Co., Ltd. -4.07% -18.77%
2022 Tranche Update on Daewon Co., Ltd.'s Equity Buyback Plan announced on October 30, 2019. CI
2022 Daewon Co., Ltd.'s Equity Buyback announced on October 30, 2019, has expired with 160,000 shares, representing 1.45% for KRW 1,660.84 million. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 127,075 124,067 112,909 124,627 94,394 70,191
Enterprise Value (EV) 1 574.2 128,775 91,558 20,852 3,117 78,313
P/E ratio 4.24 x 18.7 x -10.7 x 4.44 x 5.25 x -1.22 x
Yield 2.17% 2.23% 2.62% 3.2% 4.27% -
Capitalization / Revenue 0.38 x 0.5 x 0.54 x 0.42 x 0.26 x 0.16 x
EV / Revenue 0 x 0.52 x 0.44 x 0.07 x 0.01 x 0.18 x
EV / EBITDA 0.02 x 8.11 x 13.7 x 0.82 x 0.15 x -1.06 x
EV / FCF 0.11 x -1.67 x -12.2 x 1.71 x -0.12 x -1.11 x
FCF Yield 910% -59.9% -8.19% 58.5% -841% -89.8%
Price to Book 0.47 x 0.44 x 0.42 x 0.39 x 0.27 x 0.25 x
Nbr of stocks (in thousands) 11,050 11,077 11,811 13,286 13,446 13,446
Reference price 2 11,500 11,200 9,560 9,380 7,020 5,220
Announcement Date 20/03/19 19/03/20 22/03/21 22/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 333,044 248,600 210,114 295,670 358,312 436,092
EBITDA 1 30,517 15,886 6,663 25,342 20,790 -74,077
EBIT 1 29,140 11,806 2,847 22,328 17,705 -76,679
Operating Margin 8.75% 4.75% 1.36% 7.55% 4.94% -17.58%
Earnings before Tax (EBT) 1 43,523 13,069 -11,452 48,405 15,659 -72,701
Net income 1 30,093 9,328 -10,173 30,020 19,490 -57,447
Net margin 9.04% 3.75% -4.84% 10.15% 5.44% -13.17%
EPS 2 2,713 600.0 -889.4 2,113 1,336 -4,272
Free Cash Flow 1 5,224 -77,170 -7,498 12,204 -26,222 -70,309
FCF margin 1.57% -31.04% -3.57% 4.13% -7.32% -16.12%
FCF Conversion (EBITDA) 17.12% - - 48.16% - -
FCF Conversion (Net income) 17.36% - - 40.65% - -
Dividend per Share 2 250.0 250.0 250.0 300.0 300.0 -
Announcement Date 20/03/19 19/03/20 22/03/21 22/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 4,708 - - - 8,122
Net Cash position 1 126,501 - 21,352 103,775 91,277 -
Leverage (Debt/EBITDA) - 0.2964 x - - - -0.1096 x
Free Cash Flow 1 5,224 -77,170 -7,498 12,204 -26,222 -70,309
ROE (net income / shareholders' equity) 11.6% 3.15% -3.72% 11.8% 2.6% -17.3%
ROA (Net income/ Total Assets) 4.17% 1.53% 0.34% 2.63% 2.05% -9.34%
Assets 1 722,221 608,855 -2,971,165 1,142,583 952,133 614,889
Book Value Per Share 2 24,678 25,261 22,778 24,304 25,597 20,879
Cash Flow per Share 2 11,858 5,784 8,754 10,262 8,847 4,591
Capex 1 1,201 10,003 3,901 5,689 864 1,517
Capex / Sales 0.36% 4.02% 1.86% 1.92% 0.24% 0.35%
Announcement Date 20/03/19 19/03/20 22/03/21 22/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
DAEWON CO., LTD. Stock Daewon Co., Ltd.
-18.77% 41.37M
VONOVIA SE Stock Vonovia SE
-6.97% 23.41B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.76% 10.8B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-33.75% 10.52B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.98% 7.64B
VINHOMES Stock Vinhomes
-12.85% 6.44B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.86% 6.08B
VINGROUP Stock Vingroup
-7.62% 6.02B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+50.32% 3.75B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
+0.28% 3.69B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. A007680 Stock
  4. Financials Daewon Co., Ltd.