SHIN HEUNG ENERGY & ELECTRONICS CO.,LTD. Financials Shin Heung Energy & Electronics Co.,Ltd.
Equities
A243840
KR7243840006
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,640 KRW | +7.47% |
|
+2.34% | +3.21% |
| 06-18 | Shin Heung Energy & Electronics Co.,Ltd. announces an Equity Buyback for KRW 3,000 million worth of its shares. | CI |
| 06-18 | Shin Heung Energy & Electronics Co.,Ltd. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 252,046 | 332,802 | 489,083 | 320,621 | 363,504 | 375,179 | - | - |
| Enterprise Value (EV) 2 | 384.7 | 471.8 | 633.9 | 494.5 | 653.8 | 700.2 | 728.1 | 698.2 |
| P/E ratio | 17.6 x | 18.9 x | 18.8 x | 19.2 x | 14.1 x | 17.3 x | 9.19 x | 9.99 x |
| Yield | 0.73% | 0.63% | 0.52% | 0.8% | 0.92% | 0.89% | 0.79% | 0.89% |
| Capitalization / Revenue | 1.05 x | 1.19 x | 1.34 x | 0.67 x | 0.67 x | 0.59 x | 0.45 x | 0.42 x |
| EV / Revenue | 1.61 x | 1.68 x | 1.73 x | 1.03 x | 1.21 x | 1.11 x | 0.88 x | 0.79 x |
| EV / EBITDA | 10.5 x | 9.76 x | 11 x | 7.36 x | 7.38 x | 7.14 x | 5.88 x | 5.59 x |
| EV / FCF | -10.7 x | -21.7 x | -8.86 x | -5.51 x | -5.82 x | -22.6 x | -24 x | 53.7 x |
| FCF Yield | -9.36% | -4.62% | -11.3% | -18.1% | -17.2% | -4.43% | -4.17% | 1.86% |
| Price to Book | 2.96 x | 2.57 x | 1.6 x | 1.04 x | 1.08 x | 1.22 x | 1.1 x | 1.02 x |
| Nbr of stocks (in thousands) | 32,861 | 34,848 | 38,816 | 38,816 | 38,919 | 38,919 | - | - |
| Reference price 3 | 7,670 | 9,550 | 12,600 | 8,260 | 9,340 | 9,640 | 9,640 | 9,640 |
| Announcement Date | 21/02/20 | 25/02/21 | 28/02/22 | 27/02/23 | 28/02/24 | - | - | - |
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 | 239.5 | 280.1 | 366.3 | 477.8 | 539.9 | 631 | 830.8 | 889 |
| EBITDA 1 | 36.61 | 48.34 | 57.59 | 67.15 | 88.56 | 98 | 123.9 | 125 |
| EBIT 1 | 20.19 | 26.65 | 31.07 | 31.02 | 43.09 | 47.6 | 66.15 | 69 |
| Operating Margin | 8.43% | 9.52% | 8.48% | 6.49% | 7.98% | 7.54% | 7.96% | 7.76% |
| Earnings before Tax (EBT) 1 | 17.58 | 18.48 | 30.99 | 23.86 | 34.45 | 31.8 | 52.7 | 53 |
| Net income 1 | 16.06 | 18.31 | 26.23 | 19.98 | 30.37 | 25.4 | 43.45 | 44 |
| Net margin | 6.7% | 6.54% | 7.16% | 4.18% | 5.63% | 4.03% | 5.23% | 4.95% |
| EPS 2 | 434.8 | 504.4 | 671.0 | 430.0 | 662.4 | 557.0 | 1,049 | 965.0 |
| Free Cash Flow 3 | -35,988 | -21,776 | -71,590 | -89,694 | -112,268 | -31,000 | -30,350 | 13,000 |
| FCF margin | -15,026.75% | -7,775.18% | -19,546.65% | -18,771.41% | -20,796.04% | -4,912.84% | -3,652.89% | 1,462.32% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 10,400% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | 29,545.45% |
| Dividend per Share 2 | 56.00 | 60.00 | 66.00 | 66.00 | 86.00 | 86.00 | 76.00 | 86.00 |
| Announcement Date | 21/02/20 | 25/02/21 | 28/02/22 | 27/02/23 | 28/02/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 94.56 | 110.6 | 115 | 126.1 | 126.2 | 121.2 | 128.5 | 154.6 | 135.5 | 147.9 | 128.1 | 166.6 | 188.4 | 158.9 | 177.1 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1.021 | 5.424 | 8.584 | 8.004 | 9.003 | 6.788 | 9.748 | 14 | 13.12 | 10.23 | 6.4 | 15 | 16 | 9.5 | 12.4 |
| Operating Margin | 1.08% | 4.91% | 7.46% | 6.35% | 7.14% | 5.6% | 7.59% | 9.05% | 9.68% | 6.92% | 5% | 9% | 8.49% | 5.98% | 7% |
| Earnings before Tax (EBT) | - | - | 8.64 | 16.32 | -7.545 | - | - | 12.1 | 6.067 | - | - | - | - | - | - |
| Net income | -2.331 | - | 8.286 | 13.77 | -8.026 | - | - | 10.58 | 5.748 | - | - | - | - | - | - |
| Net margin | -2.46% | - | 7.2% | 10.92% | -6.36% | - | - | 6.84% | 4.24% | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 28/02/22 | 16/05/22 | 16/08/22 | 14/11/22 | 27/02/23 | 15/05/23 | 14/08/23 | 14/11/23 | 28/02/24 | 14/05/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 133 | 139 | 145 | 174 | 290 | 325 | 353 | 323 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.622 x | 2.874 x | 2.515 x | 2.589 x | 3.278 x | 3.316 x | 2.849 x | 2.584 x |
| Free Cash Flow 2 | -35,988 | -21,776 | -71,590 | -89,694 | -112,268 | -31,000 | -30,350 | 13,000 |
| ROE (net income / shareholders' equity) | 17.3% | 15.8% | 12.5% | 6.68% | 9.41% | 7.3% | 11.4% | 10.7% |
| ROA (Net income/ Total Assets) | 5.28% | 5.28% | 5.93% | 3.27% | 4.13% | 3% | 4.1% | 4.6% |
| Assets 1 | 304 | 346.4 | 442.2 | 610.5 | 734.5 | 846.7 | 1,060 | 956.5 |
| Book Value Per Share 3 | 2,591 | 3,723 | 7,853 | 7,931 | 8,681 | 7,878 | 8,790 | 9,479 |
| Cash Flow per Share | - | 836.0 | 852.0 | - | - | - | - | - |
| Capex 1 | 56.3 | 53.5 | 106 | 140 | 168 | 100 | 105 | 80 |
| Capex / Sales | 23.49% | 19.1% | 28.85% | 29.29% | 31.18% | 15.85% | 12.69% | 9% |
| Announcement Date | 21/02/20 | 25/02/21 | 28/02/22 | 27/02/23 | 28/02/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
2
Last Close Price
9,640
KRW
Average target price
12,500
KRW
Spread / Average Target
+29.67%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +3.21% | 270M | |
| +24.60% | 136B | |
| +30.92% | 126B | |
| +9.03% | 60.71B | |
| +1.02% | 38.56B | |
| +81.16% | 32.57B | |
| +13.65% | 31.97B | |
| +22.81% | 30.67B | |
| -14.01% | 30.44B | |
| -3.98% | 28.54B |
- Stock Market
- Equities
- A243840 Stock
- Financials Shin Heung Energy & Electronics Co.,Ltd.
