Seoul Broadcasting System
KRX:034120
Intrinsic Value
Seoul Broadcasting System engages in the provision of broadcasting services. [ Read More ]
The intrinsic value of one
Seoul Broadcasting System
stock under the Base Case scenario is
25 981.39
KRW.
Compared to the current market price of 21 000 KRW,
Seoul Broadcasting System
is
Undervalued by 19%.
Seoul Broadcasting System's market capitalization is 389.5B KRW.
Seoul Broadcasting System stock price is 21 000 KRW.
Seoul Broadcasting System stock price (21000 KRW) is 19% less than its Intrinsic Value (25 981.39 KRW).
Seoul Broadcasting System stock price (21000 KRW) is 6% less than its DCF Value (22 233.4 KRW). Open DCF Valuation
Seoul Broadcasting System stock price (21000 KRW) is 29% less than its Relative Value (29 729.39 KRW). Open Relative Valuation
Seoul Broadcasting System has upside potential of 74% compared to the average analyst price target.
Open Wall St Estimates
Seoul Broadcasting System's Revenue is forecast to grow at a rate of 0% per year over the next 3 years.
Seoul Broadcasting System has positive Operating Income for the last twelve months.
Seoul Broadcasting System has positive Net Income for the last twelve months.
Seoul Broadcasting System has positive three-year average ROIC (Return on Invested Capital): 12%. The company is efficient at using invested capital to generate operating income.
Seoul Broadcasting System's Revenue has been growing by 5% per year for the last 3 years.
Seoul Broadcasting System's ROE (Return on Equity) for the past 12 months is positive and is equal to 5%.
Seoul Broadcasting System has negative Free Cash Flow for the last twelve months.
Seoul Broadcasting System has positive three-year average ROE (Return on Equity): 13%. The company is efficient at transforming stockholders' equity into net income.
Seoul Broadcasting System's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 4%.
Seoul Broadcasting System's Altman Z-Score is equal to 2.34.
Seoul Broadcasting System's ROIC (Return on Invested Capital) has decreased in the last 3 years from 11% to 4%.
Seoul Broadcasting System generates enough operating income (58B KRW) to cover interest payments on its debt (6B KRW).
Seoul Broadcasting System's Revenue has dropped by 15% over the past 12 months.
Seoul Broadcasting System's ROE (Return on Equity) has significantly increased in the last 3 years from -5% to 5%.
Seoul Broadcasting System has positive Gross Profit for the last twelve months.
Seoul Broadcasting System's short-term assets (733B KRW) exceed its short-term liabilties (363B KRW).
Seoul Broadcasting System has negative Net Debt. This means that the company has more cash and short-term investments (347B KRW) than debt (132B KRW).
Seoul Broadcasting System's long-term assets (1T KRW) exceed its long-term liabilties (468B KRW).
Seoul Broadcasting System's D/E (Debt to Equity) is very low and is equal to 0.15.
Valuation Backtest
Seoul Broadcasting System
Run backtest to discover the historical profit from buying and selling
Seoul Broadcasting System
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Seoul Broadcasting System
Balance Sheet Decomposition
Seoul Broadcasting System
| Current Assets | 733.3B |
| Cash & Short-Term Investments | 347.3B |
| Receivables | 240.2B |
| Other Current Assets | 145.8B |
| Non-Current Assets | 613.1B |
| Long-Term Investments | 121.7B |
| PP&E | 363.1B |
| Intangibles | 46.2B |
| Other Non-Current Assets | 82.1B |
| Current Liabilities | 362.8B |
| Accounts Payable | 19.3B |
| Accrued Liabilities | 96.4B |
| Short-Term Debt | 51.8B |
| Other Current Liabilities | 195.4B |
| Non-Current Liabilities | 104.7B |
| Long-Term Debt | 80.7B |
| Other Non-Current Liabilities | 24B |
Earnings Waterfall
Seoul Broadcasting System
|
Revenue
|
996.8B
KRW
|
|
Cost of Revenue
|
-775.7B
KRW
|
|
Gross Profit
|
221.1B
KRW
|
|
Operating Expenses
|
-162.8B
KRW
|
|
Operating Income
|
58.3B
KRW
|
|
Other Expenses
|
-12B
KRW
|
|
Net Income
|
46.3B
KRW
|
Free Cash Flow Analysis
Seoul Broadcasting System
Profitability Score
Profitability Due Diligence
Seoul Broadcasting System's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Seoul Broadcasting System's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Seoul Broadcasting System's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Seoul Broadcasting System's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Seoul Broadcasting System
According to Wall Street analysts, the average 1-year price target for
Seoul Broadcasting System
is 36 516 KRW
with a low forecast of 32 320 KRW and a high forecast of 42 000 KRW.
Shareholder Return
Price
Seoul Broadcasting System
| Average Annual Return | 22.58% |
| Standard Deviation of Annual Returns | 58.73% |
| Max Drawdown | -64% |
| Market Capitalization | 389.5B KRW |
| Shares Outstanding | 18 548 356 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Seoul Broadcasting System
Country
Industry
Market Cap
Dividend Yield
Description
Seoul Broadcasting System engages in the provision of broadcasting services. The company is headquartered in Seoul, Seoul. The company went IPO on 2003-06-25. The firm provides terrestrial television, amplitude modulation (AM) and frequency modulation (FM) radio broadcasting, digital multimedia broadcasting (DMB) and advertisement services. The firm provides broadcasting contents, such as drama, entertainment, documentary and animation programs. The company also distributes its contents to domestic cable program providers (CPP), satellite broadcasting, Internet and Internet protocol televisions (IPTV), as well as overseas contractors. In addition, it engages in the exhibition, concert and cultural business.
Contact
IPO
Employees
Officers
The intrinsic value of one
Seoul Broadcasting System
stock under the Base Case scenario is
25 981.39
KRW.
Compared to the current market price of 21 000 KRW,
Seoul Broadcasting System
is
Undervalued by 19%.
You don't have any saved screeners yet
