Iljin Electric Co Ltd
KRX:103590
Intrinsic Value
ILJIN ELECTRIC Co., Ltd. engages in the manufacture of electrical wires and transmission equipment. [ Read More ]
The intrinsic value of one
Iljin Electric Co Ltd
stock under the Base Case scenario is
18 792.98
KRW.
Compared to the current market price of 24 750 KRW,
Iljin Electric Co Ltd
is
Overvalued by 24%.
Iljin Electric Co Ltd's market capitalization is 1.2T KRW.
Iljin Electric Co Ltd stock price is 24 750 KRW.
Iljin Electric Co Ltd stock (18 792.98 KRW) is 24% less than its price (24750 KRW).
Iljin Electric Co Ltd stock (14 697.33 KRW) is 41% less than its price (24750 KRW). Open DCF Valuation
Iljin Electric Co Ltd stock (22 888.63 KRW) is 8% less than its price (24750 KRW). Open Relative Valuation
Iljin Electric Co Ltd has downside potential of 68% compared to the average analyst price target.
Open Wall St Estimates
Iljin Electric Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 10%.
Iljin Electric Co Ltd has positive Free Cash Flow for the last twelve months.
Iljin Electric Co Ltd has positive Gross Profit for the last twelve months.
Iljin Electric Co Ltd's Revenue has grown by 7% over the past 12 months.
Iljin Electric Co Ltd's Altman Z-Score is equal to 2.45.
Iljin Electric Co Ltd's short-term assets (434B KRW) exceed its short-term liabilties (385B KRW).
Iljin Electric Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 7%.
Iljin Electric Co Ltd's ROIC (Return on Invested Capital) has increased in the last 3 years from 2% to 7%.
Iljin Electric Co Ltd's ROE (Return on Equity) has increased in the last 3 years from 3% to 10%.
Iljin Electric Co Ltd has positive three-year average ROE (Return on Equity): 6%. The company is efficient at transforming stockholders' equity into net income.
Iljin Electric Co Ltd has positive Operating Income for the last twelve months.
Iljin Electric Co Ltd has positive Net Income for the last twelve months.
Iljin Electric Co Ltd has positive Net Debt. This means that the company has more debt (144B KRW) than cash and short-term investments (57B KRW).
Iljin Electric Co Ltd's long-term assets (929B KRW) exceed its long-term liabilties (558B KRW).
Iljin Electric Co Ltd has a very low three-year average ROIC (Return on Invested Capital): 3%. The company is not efficient at using invested capital to generate operating income.
Iljin Electric Co Ltd's Revenue is forecast to grow at a rate of 25% per year over the next 3 years.
Iljin Electric Co Ltd's Revenue has been growing by an exceptional 21% per year for the last 3 years.
Iljin Electric Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.39.
Iljin Electric Co Ltd generates enough operating income (61B KRW) to cover interest payments on its debt (12B KRW).
Valuation Backtest
Iljin Electric Co Ltd
Run backtest to discover the historical profit from buying and selling
Iljin Electric Co Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Iljin Electric Co Ltd
Balance Sheet Decomposition
Iljin Electric Co Ltd
| Current Assets | 433.8B |
| Cash & Short-Term Investments | 57.3B |
| Receivables | 206.2B |
| Other Current Assets | 170.2B |
| Non-Current Assets | 495.1B |
| Long-Term Investments | 91.4B |
| PP&E | 389.5B |
| Intangibles | 5B |
| Other Non-Current Assets | 9.2B |
| Current Liabilities | 384.9B |
| Accounts Payable | 138.8B |
| Accrued Liabilities | 12.3B |
| Short-Term Debt | 43B |
| Other Current Liabilities | 190.8B |
| Non-Current Liabilities | 172.9B |
| Long-Term Debt | 101.4B |
| Other Non-Current Liabilities | 71.5B |
Earnings Waterfall
Iljin Electric Co Ltd
|
Revenue
|
1.2T
KRW
|
|
Cost of Revenue
|
-1.1T
KRW
|
|
Gross Profit
|
117.3B
KRW
|
|
Operating Expenses
|
-56.6B
KRW
|
|
Operating Income
|
60.8B
KRW
|
|
Other Expenses
|
-26.2B
KRW
|
|
Net Income
|
34.5B
KRW
|
Free Cash Flow Analysis
Iljin Electric Co Ltd
Profitability Score
Profitability Due Diligence
Iljin Electric Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Iljin Electric Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Iljin Electric Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
Iljin Electric Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Iljin Electric Co Ltd
According to Wall Street analysts, the average 1-year price target for
Iljin Electric Co Ltd
is 7 907.53 KRW
with a low forecast of 7 830.01 KRW and a high forecast of 8 140.11 KRW.
Shareholder Return
Price
Iljin Electric Co Ltd
| Average Annual Return | 18% |
| Standard Deviation of Annual Returns | 32.83% |
| Max Drawdown | -64% |
| Market Capitalization | 1.2T KRW |
| Shares Outstanding | 47 677 300 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Iljin Electric Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
ILJIN ELECTRIC Co., Ltd. engages in the manufacture of electrical wires and transmission equipment. The company is headquartered in Hwaseong, Gyeonggi-Do. The company went IPO on 2008-08-01. The firm operates its business through three divisions: electrical wire division, electricity system division and other business division. Its electrical wire division mainly provides bare copper wires, bare aluminum wires, power wires, insulated wires and telecommunication cables. Its electricity system division provides heavy electric equipment, such as gas insulated switch gears (GISs), transformers, switches and distribution boards, and industrial equipment, including pumps and motors. Its other business division provides lighting products and exhaust emissions reduction equipment. The firm distributes its products within domestic market and to overseas markets.
Contact
IPO
Employees
Officers
The intrinsic value of one
Iljin Electric Co Ltd
stock under the Base Case scenario is
18 792.98
KRW.
Compared to the current market price of 24 750 KRW,
Iljin Electric Co Ltd
is
Overvalued by 24%.
You don't have any saved screeners yet
