LS ECO ENERGY LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30,000 KRW | -1.64% |
|
-7.12% | +43.54% |
| 04-19 | LS Eco Energy Clinches Cable Project in Denmark | MT |
| 03-06 | LS Eco Energy Secures Deal to Supply Voltage Cables to SP Group | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 245,612 | 235,252 | 239,705 | 220,359 | 633,846 | 909,827 | - | - |
| Enterprise Value (EV) 2 | 308.4 | 339.3 | 382.1 | 369.3 | 633.8 | 1,028 | 1,019 | 1,008 |
| P/E ratio | 15.3 x | 32.4 x | 16.3 x | -116 x | 154 x | 47.4 x | 42.5 x | 39.3 x |
| Yield | 2.24% | 2.57% | 3.03% | 3.43% | - | 0.66% | 0.68% | 0.73% |
| Capitalization / Revenue | 0.47 x | 0.41 x | 0.32 x | 0.27 x | 0.87 x | 1.22 x | 1.13 x | 1.08 x |
| EV / Revenue | 0.59 x | 0.59 x | 0.51 x | 0.45 x | 0.87 x | 1.38 x | 1.27 x | 1.2 x |
| EV / EBITDA | 9.54 x | 14.5 x | 10.9 x | 10.5 x | 17.1 x | 22.9 x | 20.9 x | 19.5 x |
| EV / FCF | -9.17 x | -18.8 x | -11.1 x | -364 x | - | 42.8 x | - | 36 x |
| FCF Yield | -10.9% | -5.31% | -8.99% | -0.27% | - | 2.34% | - | 2.78% |
| Price to Book | 1.52 x | 1.78 x | 1.55 x | 1.47 x | - | 5.66 x | 5.13 x | 4.66 x |
| Nbr of stocks (in thousands) | 30,625 | 30,238 | 30,228 | 30,228 | 30,328 | 30,328 | - | - |
| Reference price 3 | 8,020 | 7,780 | 7,930 | 7,290 | 20,900 | 30,000 | 30,000 | 30,000 |
| Announcement Date | 17/01/20 | 09/02/21 | 17/01/22 | 08/02/23 | 07/02/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 520.3 | 579.6 | 743.5 | 818.5 | 731.1 | 743.6 | 803.9 | 839.4 |
| EBITDA 1 | 32.32 | 23.4 | 35 | 35.11 | 37.17 | 44.8 | 48.67 | 51.6 |
| EBIT 1 | 25.95 | 16.08 | 28.2 | 27.45 | 29.49 | 37.38 | 41.15 | 43.55 |
| Operating Margin | 4.99% | 2.77% | 3.79% | 3.35% | 4.03% | 5.03% | 5.12% | 5.19% |
| Earnings before Tax (EBT) 1 | 22.35 | 12.27 | 21.06 | -5.072 | 8.593 | 27.85 | 31.48 | 34.08 |
| Net income 1 | 17.09 | 8.283 | 14.64 | -1.916 | 4.13 | 19.2 | 21.68 | 23.45 |
| Net margin | 3.28% | 1.43% | 1.97% | -0.23% | 0.56% | 2.58% | 2.7% | 2.79% |
| EPS 2 | 523.0 | 240.0 | 486.0 | -63.00 | 136.0 | 632.2 | 706.2 | 763.5 |
| Free Cash Flow 3 | -33,648 | -18,002 | -34,355 | -1,014 | - | 24,000 | - | 28,000 |
| FCF margin | -6,467.09% | -3,105.8% | -4,620.94% | -123.94% | - | 3,227.65% | - | 3,335.82% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 53,571.43% | - | 54,263.57% |
| FCF Conversion (Net income) | - | - | - | - | - | 125,000% | - | 119,402.99% |
| Dividend per Share 2 | 180.0 | 200.0 | 240.0 | 250.0 | - | 197.5 | 205.0 | 217.5 |
| Announcement Date | 17/01/20 | 09/02/21 | 17/01/22 | 08/02/23 | 07/02/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 203 | 163.2 | 195.6 | 234.3 | 194.3 | 194.3 | 176.4 | 187.3 | 167.5 | 199.8 | 179.9 | 185.3 | 174.2 | 194.7 | 212.8 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | 11.54 | 9.5 | 10.9 | 10 | 13 |
| EBIT 1 | 5.433 | 8.059 | 6.833 | 8.746 | 9.394 | 2.496 | 5.272 | 5.941 | 11.06 | 7.215 | 9.7 | 8.3 | 8.95 | 8.3 | 11.6 |
| Operating Margin | 2.68% | 4.94% | 3.49% | 3.73% | 4.83% | 1.28% | 2.99% | 3.17% | 6.6% | 3.61% | 5.39% | 4.48% | 5.14% | 4.26% | 5.45% |
| Earnings before Tax (EBT) 1 | 5.096 | 4.915 | 5.295 | 4.385 | 4.122 | -18.86 | 1.707 | 1.446 | 3.656 | 1.783 | 9.521 | 5.25 | 5.45 | 4.95 | 11.6 |
| Net income 1 | 3.226 | 3.872 | 3.45 | 3.14 | - | -11.2 | - | - | - | - | 7.248 | 3.6 | 3.2 | 3.7 | 7.9 |
| Net margin | 1.59% | 2.37% | 1.76% | 1.34% | - | -5.77% | - | - | - | - | 4.03% | 1.94% | 1.84% | 1.9% | 3.71% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 29/10/21 | 17/01/22 | 14/04/22 | 13/07/22 | 26/10/22 | 08/02/23 | 15/05/23 | 25/07/23 | 02/11/23 | 07/02/24 | 24/04/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 62.8 | 104 | 142 | 149 | - | 118 | 109 | 98 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.943 x | 4.447 x | 4.069 x | 4.241 x | - | 2.633 x | 2.245 x | 1.9 x |
| Free Cash Flow 2 | -33,648 | -18,002 | -34,355 | -1,014 | - | 24,000 | - | 28,000 |
| ROE (net income / shareholders' equity) | 11.2% | 5.34% | 10.2% | -5.53% | - | 12.8% | 12.9% | 12.7% |
| ROA (Net income/ Total Assets) | 4.82% | 2.13% | 3.22% | -0.38% | - | 6.37% | 6.6% | 6.6% |
| Assets 1 | 354.6 | 388.1 | 454.6 | 501 | - | 301.6 | 328.4 | 355.3 |
| Book Value Per Share 3 | 5,265 | 4,374 | 5,107 | 4,964 | - | 5,302 | 5,844 | 6,435 |
| Cash Flow per Share 3 | -744.0 | -450.0 | -1,075 | 270.0 | - | 1,173 | 1,250 | 1,316 |
| Capex 1 | 10.9 | 4.3 | 1.87 | 9.17 | - | 5 | 5.2 | 5.5 |
| Capex / Sales | 2.09% | 0.74% | 0.25% | 1.12% | - | 0.67% | 0.65% | 0.66% |
| Announcement Date | 17/01/20 | 09/02/21 | 17/01/22 | 08/02/23 | 07/02/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
30,000
KRW
Average target price
26,875
KRW
Spread / Average Target
-10.42%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +43.54% | 675M | |
| +36.78% | 5.25B | |
| +11.27% | 4.53B | |
| -6.47% | 4.53B | |
| +32.03% | 4.45B | |
| +28.08% | 4.59B | |
| +13.61% | 4.2B | |
| +73.28% | 3.29B | |
| +84.33% | 2.56B | |
| +10.32% | 2.34B |
- Stock Market
- Equities
- A229640 Stock
- Financials LS Eco Energy Ltd.
