SL CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35,500 KRW | +8.40% |
|
+9.57% | -0.56% |
| 2023 | SOSLAB Enhances Strategic Cooperation with SL Corporation | CI |
| 2023 | SL Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 843,041 | 748,401 | 1,436,930 | 1,056,973 | 1,644,180 | 1,634,969 | - | - |
| Enterprise Value (EV) 2 | 773.8 | 646.1 | 1,400 | 1,226 | 1,694 | 1,515 | 1,123 | 777.5 |
| P/E ratio | 9.17 x | 11.4 x | 14.9 x | 6.83 x | 4.9 x | 4.33 x | 4.15 x | 3.67 x |
| Yield | 2.2% | 3.08% | 1.6% | 2.61% | 2.52% | 3.19% | 2.7% | 4.08% |
| Capitalization / Revenue | 0.37 x | 0.3 x | 0.48 x | 0.25 x | 0.34 x | 0.32 x | 0.29 x | 0.28 x |
| EV / Revenue | 0.34 x | 0.26 x | 0.47 x | 0.29 x | 0.35 x | 0.3 x | 0.2 x | 0.13 x |
| EV / EBITDA | 5.48 x | 3.01 x | 5.95 x | 3.64 x | 3.14 x | 2.37 x | 1.61 x | 1.04 x |
| EV / FCF | -4.88 x | -372 x | 33.1 x | 106 x | 6.24 x | 5.77 x | 4.02 x | 1.88 x |
| FCF Yield | -20.5% | -0.27% | 3.02% | 0.95% | 16% | 17.3% | 24.8% | 53.1% |
| Price to Book | 0.58 x | 0.53 x | 0.96 x | 0.65 x | 0.85 x | 0.73 x | 0.64 x | 0.55 x |
| Nbr of stocks (in thousands) | 46,449 | 46,055 | 46,055 | 46,055 | 46,055 | 46,055 | - | - |
| Reference price 3 | 18,150 | 16,250 | 31,200 | 22,950 | 35,700 | 35,500 | 35,500 | 35,500 |
| Announcement Date | 03/03/20 | 15/02/21 | 18/02/22 | 17/02/23 | 16/02/24 | - | - | - |
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 | 2,262 | 2,505 | 3,001 | 4,175 | 4,839 | 5,058 | 5,587 | 5,842 |
| EBITDA 1 | 141.1 | 215 | 235.2 | 336.9 | 539.4 | 640.5 | 698 | 744.5 |
| EBIT 1 | 43.6 | 93.16 | 110.5 | 197.9 | 386.2 | 482.6 | 494 | 561.5 |
| Operating Margin | 1.93% | 3.72% | 3.68% | 4.74% | 7.98% | 9.54% | 8.84% | 9.61% |
| Earnings before Tax (EBT) 1 | 81.89 | 88.98 | 155.5 | 215.7 | 428.8 | 510.5 | 522.8 | 605 |
| Net income 1 | 85.8 | 64.5 | 96.45 | 154.7 | 335.5 | 380.2 | 402.4 | 450 |
| Net margin | 3.79% | 2.57% | 3.21% | 3.71% | 6.93% | 7.52% | 7.2% | 7.7% |
| EPS 2 | 1,979 | 1,420 | 2,094 | 3,360 | 7,285 | 8,190 | 8,548 | 9,683 |
| Free Cash Flow 3 | -158,416 | -1,735 | 42,254 | 11,597 | 271,437 | 262,500 | 279,000 | 413,000 |
| FCF margin | -7,002.72% | -69.27% | 1,407.92% | 277.8% | 5,609.54% | 5,190.11% | 4,993.38% | 7,070.1% |
| FCF Conversion (EBITDA) | - | - | 17,964.65% | 3,442.62% | 50,325.55% | 40,983.61% | 39,971.35% | 55,473.47% |
| FCF Conversion (Net income) | - | - | 43,808.73% | 7,494.97% | 80,903.36% | 69,048.66% | 69,325.38% | 91,777.78% |
| Dividend per Share 2 | 400.0 | 500.0 | 500.0 | 600.0 | 900.0 | 1,133 | 960.0 | 1,450 |
| Announcement Date | 03/03/20 | 15/02/21 | 18/02/22 | 17/02/23 | 16/02/24 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 712.8 | 828.1 | 844.8 | 1,016 | 1,071 | 1,242 | 1,211 | 1,254 | 1,183 | 1,191 | 1,246 | 1,305 | 1,259 | 1,245 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 22.67 | -5.468 | 40.99 | 78.4 | 48.52 | 30.01 | 104.1 | 133.9 | 82.75 | 65.44 | 138.8 | 142.2 | 99.55 | 93.75 |
| Operating Margin | 3.18% | -0.66% | 4.85% | 7.72% | 4.53% | 2.42% | 8.59% | 10.68% | 7% | 5.5% | 11.14% | 10.9% | 7.91% | 7.53% |
| Earnings before Tax (EBT) 1 | 23.53 | 11.54 | - | - | 65.14 | 12.37 | 126.7 | 140.2 | 93.67 | 68.23 | 160.5 | 140 | 124 | 64 |
| Net income 1 | 16.49 | -11.36 | 40.55 | 59.45 | 37.59 | 17.14 | 90.17 | 104.1 | 61.05 | 80.2 | 116.4 | 108.1 | 87 | 65.9 |
| Net margin | 2.31% | -1.37% | 4.8% | 5.85% | 3.51% | 1.38% | 7.45% | 8.3% | 5.16% | 6.74% | 9.35% | 8.28% | 6.91% | 5.29% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 15/11/21 | 18/02/22 | 16/05/22 | 16/08/22 | 14/11/22 | 17/02/23 | 15/05/23 | 14/08/23 | 14/11/23 | 16/02/24 | 16/05/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 169 | 49.7 | - | - | - |
| Net Cash position 1 | 69.3 | 102 | 36.7 | - | - | 120 | 512 | 858 |
| Leverage (Debt/EBITDA) | - | - | - | 0.5016 x | 0.0921 x | - | - | - |
| Free Cash Flow 2 | -158,416 | -1,735 | 42,254 | 11,597 | 271,437 | 262,500 | 279,000 | 413,000 |
| ROE (net income / shareholders' equity) | 7.25% | 4.6% | 6.54% | 10.3% | 18.8% | 18.1% | 16.4% | 16.1% |
| ROA (Net income/ Total Assets) | 4.37% | 2.8% | 3.93% | 5.63% | 10.9% | 12.3% | 10.9% | 12.2% |
| Assets 1 | 1,965 | 2,307 | 2,453 | 2,750 | 3,084 | 3,099 | 3,701 | 3,704 |
| Book Value Per Share 3 | 31,387 | 30,480 | 32,608 | 35,492 | 41,872 | 48,874 | 55,607 | 64,861 |
| Cash Flow per Share 3 | - | 3,521 | 4,159 | - | - | 15,899 | 16,527 | 17,880 |
| Capex 1 | 117 | 156 | 149 | 160 | 157 | 231 | 294 | 173 |
| Capex / Sales | 5.19% | 6.22% | 4.97% | 3.84% | 3.24% | 4.56% | 5.26% | 2.95% |
| Announcement Date | 03/03/20 | 15/02/21 | 18/02/22 | 17/02/23 | 16/02/24 | - | - | - |
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
5
Last Close Price
35,500
KRW
Average target price
50,200
KRW
Spread / Average Target
+41.41%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.56% | 1.12B | |
| +23.77% | 49.31B | |
| -8.48% | 22.39B | |
| +20.25% | 20.29B | |
| +27.95% | 17.81B | |
| -4.22% | 15.17B | |
| -17.45% | 13.77B | |
| -19.01% | 13.69B | |
| +32.05% | 11.8B | |
| +39.80% | 10.96B |
- Stock Market
- Equities
- A005850 Stock
- Financials SL Corporation
