Samhwa Paints Industrial Co., Ltd.

000390.KS

000390.KSSamhwa Paints Industrial Co., Ltd.

KSE

6,750.00

KRW

-50.00

(-0.74%)

159.24BMarket Cap

Aug 07Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

Samhwa Paints Industrial Co., Ltd.

000390.KS

(KSE)

Recent

price

6,750.00

P/E

ratio

- -

div

yld

5.93%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 09/17

Stock

S&P500

8.52

26.87

-36.32

27.51

17.39

87.04

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
16,019.87	17,312.08	18,693.06	20,203.22	21,159.8	23,567.53	24,299.61	23,513.08	22,404.43	20,555.25	22,084.88	23,897.24	24,760.43	26,836.91	27,334.9	26,760.37	27,122.3	Revenue per Share
513	800	379	628	777	1,375	1,639	1,151	639	82	32	167	294	-104	237	685	843.64	Basic EPS, GAAP
-90.22	685.9	-501.44	1,053	222.55	171.86	776.56	-23.07	-683.53	568.47	-104.96	442.55	787.12	-1,934.24	503.17	1,427.89	759.88	Free Cash Flow per Basic Share
150.67	150.55	251.9	176.92	248.86	249.82	299.81	401.89	494.36	293.86	177.46	126.56	127.88	147.84	99.91	249.95	- -	Dividend per Share
4,131.3	4,891.7	4,834.61	10,209.71	10,730.05	11,547.41	12,565.75	13,401.52	13,638.99	12,195.83	10,291.75	10,807.01	13,006.78	12,085.33	12,197.85	12,643.94	- -	Book Value per Share
5,779.94	9,800.56	9,474.43	9,795.69	10,449.64	11,555.32	12,537.61	13,006.44	13,372.76	11,992.05	11,540.98	12,126.71	12,749.14	12,182.76	12,377.61	12,751.44	13,340.85	Tangible Book Value per Share
21	20	21	21	21	21	22	22	21	24	24	23	22	24	24	24	24	Basic Weighted Avg Shares
332,088	349,411	392,043	416,801	434,896	499,093	526,729	507,188	481,685	487,612	523,641	540,277	551,719	631,606	646,040	631,382	639,278	Sales/Revenue/Turnover
4.3	5.12	2.62	5.08	5.19	8.71	8.7	6.25	3.81	1.69	1.51	2.08	2.72	0.13	3.07	4.09	8.33	Operating Margin (%)
5,585	5,627	6,680	5,708	6,377	7,661	10,027	10,641	12,875	14,451	14,437	15,763	16,088	17,087	17,058	17,391	12,158	Depreciation Expense
10,634	16,146	7,949	12,956	15,970	29,119	35,528	24,828	13,738	1,945	759	3,776	6,551	-2,448	5,601	16,162	19,885	Net Income, GAAP
29.14	17.19	17.94	19.45	18.08	28.92	22.2	16.13	28.06	56.23	20.57	38.6	27.12	- -	48.48	15.7	14.18	Effective Tax Rate (%)
3.2	4.62	2.03	3.11	3.67	5.83	6.74	4.9	2.85	0.4	0.14	0.7	1.19	-0.39	0.87	2.56	3.11	Profit Margin (%)
67,175	61,757	76,631	81,047	84,803	114,080	125,972	102,203	101,959	107,700	122,246	58,172	97,309	85,147	62,801	83,968	74,435	Working Capital
35,083	19,723	38,908	36,891	46,551	68,138	69,613	59,263	67,063	77,777	102,624	42,314	75,057	80,787	45,671	48,958	- -	LT Debt
120,780	200,616	201,888	209,673	221,725	250,861	279,662	287,819	295,722	292,412	281,779	282,167	292,315	295,922	299,725	309,054	314,446	Total Equity
4.86	5.89	2.92	5.71	5.93	9.07	9.53	6.73	3.23	0.88	1.54	1.68	2.6	- -	2.24	4.82	11.81	Return on Invested Capital (%)
8.48	11.41	6.78	7.15	6.54	9.65	10.73	7.31	4.14	0.94	1.08	1.8	2.5	- -	1.98	5.1	10.86	Return on Capital (%)
12.99	17.52	7.94	8.3	7.41	12.52	13.75	8.84	4.72	0.67	0.28	1.55	2.45	-0.85	1.96	5.51	13.63	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	2.52%	3.96%	-2.27%
Net Income, GAAP	-0.62%	38.69%	188.54%
Free Cash Flow	207.36%	-145.82%	183.3%
Total Cash Common Dividend	11.21%	21.46%	149.75%
Total Equity	2.18%	1.87%	3.11%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Business: Samhwa Paints Industrial Co., Ltd. manufactures and sells various paints and synthetic resins in South Korea and internationally. The company offers architectural coatings, including emulsion, alkyd, acryl, fire retardant, antimildew, texture and multicolor, DIY, electric-wave absorbing, and other coatings, as well as putty, caulking, and sealant products. It also provides floor coatings, such as urethane, epoxy, water proofing, traffic, and polyurea coatings; wood coatings comprising nitrocellulose lacquer, polyurethane, U/V curing, and stain coatings; and industrial coatings that include heat resistance, polyurethane, acryl, fluorine, epoxy, baking, oil alkyd, U/V curing, and silicone acryl coatings. In addition, the company offers heavy-duty coatings that comprise shop primer, anti-corrosive primer, top, tank, ship, and other coatings; and unsaturated polyester resins, including laminate, corrosion, flame retardant, corrugated panel, pultrusion, SMC/BMC, marble, decorative casting, button, and gel coat resins. Further, it provides coil coatings, such as primer, backer, polyester, high polymer polyester, and plastisol coatings; automotive refinish coatings comprising clear, surfacer, putty, primer, and solid urethane coatings; can coatings; and super resins that include alkyd, modified alkyd, acrylic, polyester, amino, urethane, radiation curable, emulsion, water soluble, rosin modified maleic, epoxy ester, and polyamide resins. The company was formerly known as Dongwha Co., Ltd. and changed its name to Samhwa Paints Industrial Co., Ltd. in July 1964. Samhwa Paints Industrial Co., Ltd. was founded in 1946 and is headquartered in Ansan-si, South Korea.

	Dec'23	Mar'24	Jun'24
Total Current Assets	298,157	305,517	328,670
Accounts Receivable, Net	146,709	155,720	- -
Cash, Cash Equivalents & STI	48,340	40,153	- -
Inventories	97,580	104,201	- -
Total Current Liabilities	214,189	226,334	254,235
Payables & Accruals	- -	- -	- -
ST Debt	99,428	100,503	- -
Deferred Revenue	- -	- -	- -

	Dec'23	Mar'24	Jun'24
ST Debt	99,428	100,503	- -
LT Borrowings	47,295	45,849	- -
LT Finance Leases	1,663	1,908	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	24	24	24
Market Capitalization	157,525	191,210	186,912

Year	Q1	Q2	Q3	Q4	FY
2022	149,577	176,065	158,479	161,918	646,040
2023	139,666	175,380	154,830	161,383	631,382
2024	140,395	182,670	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	45	316	177	- -	237
2023	18	378.42	313.59	- -	685
2024	139	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.05	99.97	0.05	- -	99.91
2023	- -	- -	- -	- -	249.95
2024	- -	- -	- -	- -	- -

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
16,019.87	17,312.08	18,693.06	20,203.22	21,159.8	23,567.53	24,299.61	23,513.08	22,404.43	20,555.25	22,084.88	23,897.24	24,760.43	26,836.91	27,334.9	26,760.37	27,122.3	Revenue per Share
513	800	379	628	777	1,375	1,639	1,151	639	82	32	167	294	-104	237	685	843.64	Basic EPS, GAAP
-90.22	685.9	-501.44	1,053	222.55	171.86	776.56	-23.07	-683.53	568.47	-104.96	442.55	787.12	-1,934.24	503.17	1,427.89	759.88	Free Cash Flow per Basic Share
150.67	150.55	251.9	176.92	248.86	249.82	299.81	401.89	494.36	293.86	177.46	126.56	127.88	147.84	99.91	249.95	- -	Dividend per Share
4,131.3	4,891.7	4,834.61	10,209.71	10,730.05	11,547.41	12,565.75	13,401.52	13,638.99	12,195.83	10,291.75	10,807.01	13,006.78	12,085.33	12,197.85	12,643.94	- -	Book Value per Share
5,779.94	9,800.56	9,474.43	9,795.69	10,449.64	11,555.32	12,537.61	13,006.44	13,372.76	11,992.05	11,540.98	12,126.71	12,749.14	12,182.76	12,377.61	12,751.44	13,340.85	Tangible Book Value per Share
21	20	21	21	21	21	22	22	21	24	24	23	22	24	24	24	24	Basic Weighted Avg Shares
332,088	349,411	392,043	416,801	434,896	499,093	526,729	507,188	481,685	487,612	523,641	540,277	551,719	631,606	646,040	631,382	639,278	Sales/Revenue/Turnover
4.3	5.12	2.62	5.08	5.19	8.71	8.7	6.25	3.81	1.69	1.51	2.08	2.72	0.13	3.07	4.09	8.33	Operating Margin (%)
5,585	5,627	6,680	5,708	6,377	7,661	10,027	10,641	12,875	14,451	14,437	15,763	16,088	17,087	17,058	17,391	12,158	Depreciation Expense
10,634	16,146	7,949	12,956	15,970	29,119	35,528	24,828	13,738	1,945	759	3,776	6,551	-2,448	5,601	16,162	19,885	Net Income, GAAP
29.14	17.19	17.94	19.45	18.08	28.92	22.2	16.13	28.06	56.23	20.57	38.6	27.12	- -	48.48	15.7	14.18	Effective Tax Rate (%)
3.2	4.62	2.03	3.11	3.67	5.83	6.74	4.9	2.85	0.4	0.14	0.7	1.19	-0.39	0.87	2.56	3.11	Profit Margin (%)
67,175	61,757	76,631	81,047	84,803	114,080	125,972	102,203	101,959	107,700	122,246	58,172	97,309	85,147	62,801	83,968	74,435	Working Capital
35,083	19,723	38,908	36,891	46,551	68,138	69,613	59,263	67,063	77,777	102,624	42,314	75,057	80,787	45,671	48,958	- -	LT Debt
120,780	200,616	201,888	209,673	221,725	250,861	279,662	287,819	295,722	292,412	281,779	282,167	292,315	295,922	299,725	309,054	314,446	Total Equity
4.86	5.89	2.92	5.71	5.93	9.07	9.53	6.73	3.23	0.88	1.54	1.68	2.6	- -	2.24	4.82	11.81	Return on Invested Capital (%)
8.48	11.41	6.78	7.15	6.54	9.65	10.73	7.31	4.14	0.94	1.08	1.8	2.5	- -	1.98	5.1	10.86	Return on Capital (%)
12.99	17.52	7.94	8.3	7.41	12.52	13.75	8.84	4.72	0.67	0.28	1.55	2.45	-0.85	1.96	5.51	13.63	Return on Common Equity (%)

Samhwa Paints Industrial Co., Ltd.

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year