Stock A058730 DEVELOPMENT ADVANCE SOLUTION CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Development Advance Solution Co.,Ltd.

Equities

A058730

KR7058730003

Construction Supplies & Fixtures

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 29/04/2024 BST 		5-day change 1st Jan Change
3,495 KRW +0.72% Intraday chart for Development Advance Solution Co.,Ltd. +2.95% -17.76%
2023 Tranche Update on Development Advance Solution Co.,Ltd.'s Equity Buyback Plan announced on May 9, 2023. CI
2023 Tranche Update on Development Advance Solution Co.,Ltd.'s Equity Buyback Plan announced on May 9, 2023. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 126,126 104,036 74,476 79,661 85,564 77,749
Enterprise Value (EV) 1 145,040 131,249 141,182 174,163 151,061 133,768
P/E ratio 6.94 x 56.6 x -9.45 x -31.5 x 51.7 x 6.31 x
Yield 2.44% - - - - -
Capitalization / Revenue 0.52 x 0.48 x 0.33 x 0.22 x 0.23 x 0.21 x
EV / Revenue 0.6 x 0.61 x 0.63 x 0.48 x 0.4 x 0.35 x
EV / EBITDA 5.99 x 16.3 x -72.8 x 14.9 x 8.34 x 4.45 x
EV / FCF 7.78 x 32.7 x -4.75 x -5.22 x -35 x 10.4 x
FCF Yield 12.9% 3.05% -21.1% -19.2% -2.85% 9.63%
Price to Book 0.99 x 0.85 x 0.63 x 0.65 x 0.61 x 0.52 x
Nbr of stocks (in thousands) 15,400 14,948 14,836 16,341 18,805 18,294
Reference price 2 8,190 6,960 5,020 4,875 4,550 4,250
Announcement Date 07/03/19 05/03/20 16/03/21 23/03/22 21/03/23 18/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 240,805 216,210 224,479 363,600 378,481 378,093
EBITDA 1 24,197 8,028 -1,940 11,690 18,113 30,073
EBIT 1 19,432 3,063 -7,523 4,289 10,516 22,767
Operating Margin 8.07% 1.42% -3.35% 1.18% 2.78% 6.02%
Earnings before Tax (EBT) 1 21,178 3,219 -9,735 -1,164 5,014 17,813
Net income 1 18,160 1,892 -7,897 -2,428 1,521 14,180
Net margin 7.54% 0.88% -3.52% -0.67% 0.4% 3.75%
EPS 2 1,181 123.0 -531.3 -155.0 88.00 674.0
Free Cash Flow 1 18,644 4,008 -29,745 -33,368 -4,312 12,886
FCF margin 7.74% 1.85% -13.25% -9.18% -1.14% 3.41%
FCF Conversion (EBITDA) 77.05% 49.93% - - - 42.85%
FCF Conversion (Net income) 102.67% 211.86% - - - 90.88%
Dividend per Share 2 200.0 - - - - -
Announcement Date 07/03/19 05/03/20 16/03/21 23/03/22 21/03/23 18/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 18,914 27,213 66,705 94,501 65,497 56,019
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.7817 x 3.39 x -34.38 x 8.084 x 3.616 x 1.863 x
Free Cash Flow 1 18,644 4,008 -29,745 -33,368 -4,312 12,886
ROE (net income / shareholders' equity) 14.7% 1.51% -6.5% -0.49% 1.66% 9.67%
ROA (Net income/ Total Assets) 5.54% 0.9% -2.03% 0.98% 2.04% 4.27%
Assets 1 327,706 211,093 389,894 -248,205 74,610 331,918
Book Value Per Share 2 8,298 8,222 7,956 7,481 7,408 8,222
Cash Flow per Share 2 998.0 1,081 1,538 1,274 2,869 2,549
Capex 1 3,264 5,070 31,168 17,934 5,463 3,589
Capex / Sales 1.36% 2.35% 13.88% 4.93% 1.44% 0.95%
Announcement Date 07/03/19 05/03/20 16/03/21 23/03/22 21/03/23 18/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Construction Supplies & Fixtures

1st Jan change Capi.
DEVELOPMENT ADVANCE SOLUTION CO.,LTD. Stock Development Advance Solution Co.,Ltd.
-17.76% 46.32M
SAINT-GOBAIN Stock Saint-Gobain
+13.56% 40.66B
ASSA ABLOY AB Stock Assa Abloy AB
+1.41% 29.99B
BUILDERS FIRSTSOURCE, INC. Stock Builders FirstSource, Inc.
+13.06% 23.02B
CARLISLE COMPANIES INCORPORATED Stock Carlisle Companies Incorporated
+26.45% 18.76B
TREX COMPANY, INC. Stock Trex Company, Inc.
+8.79% 9.79B
FORTUNE BRANDS INNOVATIONS, INC. Stock Fortune Brands Innovations, Inc.
-6.19% 8.93B
AGC INC. Stock AGC Inc.
+10.26% 7.95B
BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY Stock Beijing New Building Materials Public Limited Company
+40.20% 7.64B
SIMPSON MANUFACTURING CO., INC. Stock Simpson Manufacturing Co., Inc.
-9.99% 7.56B
Other Construction Supplies & Fixtures
  1. Stock Market
  2. Equities
  3. A058730 Stock
  4. Financials Development Advance Solution Co.,Ltd.