Projected Income Statement: Lotte Chemical Corporation

Forecast Balance Sheet: Lotte Chemical Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 359 3,167 6,025 6,974 6,705 8,589 8,752 7,087
Change - 782.17% 90.24% 15.75% -3.86% 28.11% 1.9% -19.02%
Announcement Date 19/03/22 09/02/23 07/02/24 07/02/25 04/02/26 - - -
1KRW in Billions
Estimates

Cash Flow Forecast: Lotte Chemical Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 775.3 2,600 3,646 2,255 1,635 942 824.5 655.2
Change - 235.34% 40.22% -38.14% -27.52% -42.37% -12.47% -20.54%
Free Cash Flow (FCF) 1 710,878 -2,767,475 -2,856,250 -712,713 -1,145,683 -564,714 -272,800 635,700
Change - -489.3% -3.21% 75.05% -60.75% 50.71% 51.69% 333.03%
Announcement Date 19/03/22 09/02/23 07/02/24 07/02/25 04/02/26 - - -
1KRW in Million
Estimates

Forecast Financial Ratios: Lotte Chemical Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 13.07% 0.83% 4.13% 1.94% 1.57% 6.11% 6.51% 8.17%
EBIT Margin (%) 8.47% -3.4% -1.67% -4.38% -5.1% 0.09% -0.01% 1.93%
EBT Margin (%) 10.5% -1.7% -2.16% -11.06% -14.77% -2.8% -2.9% -2.38%
Net margin (%) 7.43% 0.33% -1.55% -8.34% -11.06% -1.67% -1.64% -0.74%
FCF margin (%) 3,923.07% -12,423.53% -14,317.72% -3,488.5% -6,198.57% -2,612.85% -1,332.86% 2,955.54%
FCF / Net Income (%) 52,827.68% -3,800,380.7% 924,639.92% 41,844.14% 56,029.5% 156,752.84% 81,245.6% -397,535.44%

Profitability

        
ROA 6.37% 0.25% -0.17% -5.03% -6.2% -1.95% -1.38% -0.1%
ROE 9.87% 0.43% -0.33% -11.44% -15.13% -3.66% -1.72% 2.28%

Financial Health

        
Leverage (Debt/EBITDA) 0.15x 17.09x 7.3x 17.58x 23.14x 6.5x 6.57x 4.03x
Debt / Free cash flow 0x -0x -0x -0.01x -0.01x -0.02x -0.03x 0.01x

Capital Intensity

        
CAPEX / Current Assets (%) 4.28% 11.67% 18.28% 11.04% 8.84% 4.36% 4.03% 3.05%
CAPEX / EBITDA (%) 32.74% 1,403.06% 441.98% 568.61% 564.27% 71.3% 61.92% 37.29%
CAPEX / FCF (%) 0.11% -0.09% -0.13% -0.32% -0.14% -0.17% -0.3% 0.1%

Items per share

        
Cash flow per share 1 43,361 -4,899 18,916 36,578 11,595 23,607 20,569 16,404
Change - -111.3% 486.08% 93.37% -68.3% 103.6% -12.87% -20.25%
Dividend per Share 1 8,300 3,500 3,500 2,000 1,500 1,143 1,286 1,500
Change - -57.83% 0% -42.86% -25% -23.81% 12.5% 16.67%
Book Value Per Share 1 420,424 421,450 372,391 340,367 298,452 280,054 278,874 290,303
Change - 0.24% -11.64% -8.6% -12.31% -6.16% -0.42% 4.1%
EPS 1 39,260 1,802 -1,199 -40,565 -48,311 -11,060 -9,456 -1,470
Change - -95.41% -166.54% -3,283.24% -19.1% 77.11% 14.5% 84.46%
Nbr of stocks (in thousands) 34,275 33,990 42,490 42,167 42,167 42,167 42,167 42,167
Announcement Date 19/03/22 09/02/23 07/02/24 07/02/25 04/02/26 - - -
1KRW
Estimates
2026 *2027 *
P/E ratio -6.65x -7.77x
PBR 0.26x 0.26x
EV / Sales 0.54x 0.58x
Yield 1.55% 1.75%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
17
Last Close Price
73,500.00KRW
Average target price
103,117.65KRW
Spread / Average Target
+40.30%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. A011170 Stock
  4. Financials Lotte Chemical Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW