SBW, Inc.

102280.KS

102280.KSSBW, Inc. KR flag

KSE

269.00

KRW

-7.00

(-2.54%)

70.63BMarket Cap

Mar 31Next 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

ISIN

KR7102280005

Return %

Stock

S&P500

-51.36

12.11

-66.67

52.58

-72.50

103.52

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	72,692.28	62,422.51	63,445.33	62,021.94	37,153.7	35,778.01	33,204.23	31,190.56	27,726.1	19,077.96	19,688.73	17,959.55	- -	17,677.02
Basic EPS, GAAP	1,572.8	-882.3	-569.66	-224.75	-5,288.06	46,825.57	-31,118.65	-11,890.87	-4,600	-3,650	-18,300	-4,950	- -	-1,985.66
Free Cash Flow per Basic Share	-650.73	-1,865.5	-2,347.85	-4,769.79	-4,096.62	145.78	711.5	-985.8	2,180.48	-1,984.09	-1,946.85	-684.6	- -	607.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	23,718.12	22,900.56	23,226.83	30,799.32	17,863.76	64,395.37	32,026	19,949.13	27,862.42	17,790.96	-1,005.81	-5,960.89	- -	-32,793.74
Tangible Book Value per Share	33,779.95	32,816.86	33,637.88	75,625.85	55,912.11	97,524.38	65,704.71	53,625.02	61,056.07	44,656.89	26,198.12	21,294.08	- -	19,242.72
Basic Weighted Avg Shares	2	2	2	2	3	3	3	3	4	5	5	5	- -	5
Sales/Revenue/Turnover	158,740	136,171	138,950	142,637	113,768	109,639	101,657	95,502	97,236	97,009	103,275	94,738	91,990	91,990
Operating Margin (%)	3.34	-0.18	0.2	0.73	-13.26	-19.71	0.56	-10.89	-1.3	-1.75	1.3	0.39	-2.49	-2.49
Depreciation Expense	3,460	2,737	2,889	2,971	2,892	3,359	2,584	4,757	4,599	2,501	1,092	1,008	1,132	1,132
Net Income, GAAP	3,435	-1,925	-1,248	-517	-16,193	143,493	-95,272	-36,409	-16,132	-18,560	-95,991	-26,111	-10,333	-10,333
Effective Tax Rate (%)	17.92	- -	- -	553.02	- -	26.37	- -	- -	- -	- -	- -	- -	- -	0.06
Profit Margin (%)	2.16	-1.41	-0.9	-0.36	-14.23	130.88	-93.72	-38.12	-16.59	-19.13	-92.95	-27.56	-11.23	-11.23
Working Capital	42,726	48,911	52,386	135,597	117,948	275,868	-53,112	-66,256	-8,357	126,422	74,512	73,874	73,556	73,556
LT Debt	5,795	14,985	14,982	- -	10,485	- -	7,161	5,259	11,816	2,383	7,137	5,563	7,789	7,789
Total Equity	76,357	74,745	76,740	176,903	174,316	301,930	204,041	166,040	215,384	228,313	138,653	113,556	101,366	101,366
Return on Invested Capital (%)	4.16	- -	- -	-2.86	- -	-5.97	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	6.23	- -	- -	-9.55	- -	91.87	- -	- -	- -	- -	- -	- -	- -	9
Return on Common Equity (%)	6.84	-3.78	-2.47	-0.85	-25.8	113.87	-64.51	-45.76	-20.32	-19.73	- -	- -	- -	- -

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	-3.77%	-0.62%	-2.9%
Net Income, GAAP	200.32%	48.67%	-60.43%
Free Cash Flow	-66.31%	-167.25%	-187.55%
Total Cash Common Dividend	- -	- -	- -
Total Equity	11.88%	-6.48%	-10.74%

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.

Company Description

CEO: Choi Je-Sung
Full Time Employees: 239
Sector: Consumer Cyclical
Industry: Apparel - Manufacturers
Address: 390, Toegye-ro Seoul South Korea
IPO Date: Jun 9, 2008
Website: sbw.co.kr
Similar Companies: Weizmann Limited (WEIZMANIND.NS)
Win Hanverky Holdings Limited (3322.HK)
HangZhou Nbond Nonwovens Co., Ltd. (603238.SS)
Shanghai Shenda Co., Ltd (600626.SS)
Mohit Industries Limited (MOHITIND.BO)
Ralph Lauren Corporation (RL)
Business: SBW, Inc. manufactures, distributes, and sells underwear in South Korea. The company offers innerwear under the TRY, CHAVILLE, HEAT UP, COOLUTION, S.MILE, CRIKET, JAMES CASTLER, M:MUR, UBER MAN, and CHIVANT brands. It also ofeers its products online. The company was formerly known as SSANGBANGWOOL&TRYGROUP.Inc and changed its name to SBW, Inc. in 2011. SBW, Inc. was founded in 1954 and is headquartered in Seoul, South Korea.

Year	Q1	Q2	Q3	Q4	FY
2022	-2,350	-1,250	-5,950	- -	-18,300
2023	-900	-400	-1,150	- -	-4,950
2024	-2,150	-550	400	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	23,807	27,378	25,921	26,169	103,275
2023	26,384	23,073	22,189	23,091	94,738
2024	20,195	22,903	21,989	26,903	91,990

Year	Q1	Q2	Q3	Q4	FY
2022	- -	- -	- -	- -	- -
2023	- -	- -	- -	- -	- -
2024	- -	- -	- -	- -	- -

	Jun'24	Sep'24	Dec'24
ST Debt	10,729	9,677	7,348
LT Borrowings	- -	- -	3,321
LT Finance Leases	4,953	4,647	4,468
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	5	5	5
Market Capitalization	- -	- -	- -

	Jun'24	Sep'24	Dec'24
Total Current Assets	90,112	90,574	89,001
Accounts Receivable, Net	12,001	12,127	13,794
Cash, Cash Equivalents & STI	22,994	22,458	23,816
Inventories	50,139	51,205	46,811
Total Current Liabilities	21,368	21,622	15,444
Payables & Accruals	- -	- -	- -
ST Debt	10,729	9,677	7,348
Deferred Revenue	- -	- -	- -

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	72,692.28	62,422.51	63,445.33	62,021.94	37,153.7	35,778.01	33,204.23	31,190.56	27,726.1	19,077.96	19,688.73	17,959.55	- -	17,677.02
Basic EPS, GAAP	1,572.8	-882.3	-569.66	-224.75	-5,288.06	46,825.57	-31,118.65	-11,890.87	-4,600	-3,650	-18,300	-4,950	- -	-1,985.66
Free Cash Flow per Basic Share	-650.73	-1,865.5	-2,347.85	-4,769.79	-4,096.62	145.78	711.5	-985.8	2,180.48	-1,984.09	-1,946.85	-684.6	- -	607.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	23,718.12	22,900.56	23,226.83	30,799.32	17,863.76	64,395.37	32,026	19,949.13	27,862.42	17,790.96	-1,005.81	-5,960.89	- -	-32,793.74
Tangible Book Value per Share	33,779.95	32,816.86	33,637.88	75,625.85	55,912.11	97,524.38	65,704.71	53,625.02	61,056.07	44,656.89	26,198.12	21,294.08	- -	19,242.72
Basic Weighted Avg Shares	2	2	2	2	3	3	3	3	4	5	5	5	- -	5
Sales/Revenue/Turnover	158,740	136,171	138,950	142,637	113,768	109,639	101,657	95,502	97,236	97,009	103,275	94,738	91,990	91,990
Operating Margin (%)	3.34	-0.18	0.2	0.73	-13.26	-19.71	0.56	-10.89	-1.3	-1.75	1.3	0.39	-2.49	-2.49
Depreciation Expense	3,460	2,737	2,889	2,971	2,892	3,359	2,584	4,757	4,599	2,501	1,092	1,008	1,132	1,132
Net Income, GAAP	3,435	-1,925	-1,248	-517	-16,193	143,493	-95,272	-36,409	-16,132	-18,560	-95,991	-26,111	-10,333	-10,333
Effective Tax Rate (%)	17.92	- -	- -	553.02	- -	26.37	- -	- -	- -	- -	- -	- -	- -	0.06
Profit Margin (%)	2.16	-1.41	-0.9	-0.36	-14.23	130.88	-93.72	-38.12	-16.59	-19.13	-92.95	-27.56	-11.23	-11.23
Working Capital	42,726	48,911	52,386	135,597	117,948	275,868	-53,112	-66,256	-8,357	126,422	74,512	73,874	73,556	73,556
LT Debt	5,795	14,985	14,982	- -	10,485	- -	7,161	5,259	11,816	2,383	7,137	5,563	7,789	7,789
Total Equity	76,357	74,745	76,740	176,903	174,316	301,930	204,041	166,040	215,384	228,313	138,653	113,556	101,366	101,366
Return on Invested Capital (%)	4.16	- -	- -	-2.86	- -	-5.97	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	6.23	- -	- -	-9.55	- -	91.87	- -	- -	- -	- -	- -	- -	- -	9
Return on Common Equity (%)	6.84	-3.78	-2.47	-0.85	-25.8	113.87	-64.51	-45.76	-20.32	-19.73	- -	- -	- -	- -

SBW, Inc.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Capital Structure

Working Capital