Stock A011280 TAILIM PACKAGING CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tailim Packaging Co., Ltd.

Equities

A011280

KR7011280005

Paper Packaging

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 25/04/2024 BST 		5-day change 1st Jan Change
2,815 KRW -0.35% Intraday chart for Tailim Packaging Co., Ltd. +0.36% +16.80%
01-31 Tailim Packaging Co., Ltd. Completed the acquisition of Cardboard Business Division from Youlchon Chemical Co.,Ltd.. CI
2023 Tailim Packaging Co., Ltd. agreed to acquire Cardboard Business Division from Youlchon Chemical Co.,Ltd. for KRW 43 billion. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 278,042 292,566 402,020 301,171 197,224 165,902
Enterprise Value (EV) 1 458,454 451,629 544,271 434,391 350,038 337,390
P/E ratio 12.6 x 15.7 x 135 x 17.7 x 11.3 x 32.9 x
Yield 5.86% 6.82% - 1.14% 1.75% 2.07%
Capitalization / Revenue 0.46 x 0.51 x 0.72 x 0.42 x 0.25 x 0.23 x
EV / Revenue 0.75 x 0.79 x 0.97 x 0.61 x 0.45 x 0.47 x
EV / EBITDA 7.69 x 9.73 x 15.3 x 7.75 x 6.04 x 6.8 x
EV / FCF 11.6 x 13.1 x 36.6 x -1,489 x -86 x 59.8 x
FCF Yield 8.65% 7.66% 2.73% -0.07% -1.16% 1.67%
Price to Book 0.84 x 0.96 x 1.3 x 0.93 x 0.58 x 0.49 x
Nbr of stocks (in thousands) 69,948 68,839 68,839 68,839 68,839 68,839
Reference price 2 3,975 4,250 5,840 4,375 2,865 2,410
Announcement Date 20/03/19 19/03/20 18/03/21 17/03/22 16/03/23 14/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 608,654 572,946 562,012 712,867 784,022 719,598
EBITDA 1 59,586 46,431 35,633 56,055 57,916 49,640
EBIT 1 35,743 20,715 9,538 30,180 30,954 22,184
Operating Margin 5.87% 3.62% 1.7% 4.23% 3.95% 3.08%
Earnings before Tax (EBT) 1 29,880 27,464 5,728 27,385 26,050 13,915
Net income 1 21,998 18,592 2,988 16,997 17,439 5,043
Net margin 3.61% 3.24% 0.53% 2.38% 2.22% 0.7%
EPS 2 314.7 270.1 43.41 246.9 253.3 73.26
Free Cash Flow 1 39,639 34,605 14,866 -291.7 -4,068 5,640
FCF margin 6.51% 6.04% 2.65% -0.04% -0.52% 0.78%
FCF Conversion (EBITDA) 66.52% 74.53% 41.72% - - 11.36%
FCF Conversion (Net income) 180.2% 186.13% 497.47% - - 111.84%
Dividend per Share 2 233.0 290.0 - 50.00 50.00 50.00
Announcement Date 20/03/19 19/03/20 18/03/21 17/03/22 16/03/23 14/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 180,412 159,063 142,251 133,220 152,814 171,488
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.028 x 3.426 x 3.992 x 2.377 x 2.639 x 3.455 x
Free Cash Flow 1 39,639 34,605 14,866 -292 -4,068 5,640
ROE (net income / shareholders' equity) 8.82% 6.59% 1.41% 6.28% 6.53% 2.8%
ROA (Net income/ Total Assets) 3.6% 2.21% 1.05% 3.23% 3.09% 2.03%
Assets 1 610,536 842,356 284,033 526,087 564,327 248,646
Book Value Per Share 2 4,708 4,448 4,477 4,700 4,948 4,924
Cash Flow per Share 2 119.0 18.70 86.50 173.0 300.0 312.0
Capex 1 19,626 13,769 22,295 26,562 41,596 72,326
Capex / Sales 3.22% 2.4% 3.97% 3.73% 5.31% 10.05%
Announcement Date 20/03/19 19/03/20 18/03/21 17/03/22 16/03/23 14/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Paper Packaging

1st Jan change Capi.
TAILIM PACKAGING CO., LTD. Stock Tailim Packaging Co., Ltd.
+16.80% 141M
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+6.10% 15.4B
WESTROCK COMPANY Stock WestRock Company
+13.80% 12.14B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
-6.42% 11.75B
SMURFIT KAPPA GROUP PLC Stock Smurfit Kappa Group Plc
+11.37% 11.06B
STORA ENSO OYJ Stock Stora Enso Oyj
+1.48% 10.71B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+11.68% 8.43B
MONDI PLC Stock Mondi plc
-10.81% 8.28B
SIG GROUP AG Stock SIG Group AG
-2.74% 7.86B
DS SMITH PLC Stock DS Smith Plc
+10.64% 5.84B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. A011280 Stock
  4. Financials Tailim Packaging Co., Ltd.