AJ NETWORKS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,805 KRW | +1.16% |
|
+1.80% | -3.51% |
| 04-16 | AJ Networks Co.,Ltd.'s Equity Buyback Plan Extended till October 23, 2024. | CI |
| 03-20 | AJ Networks Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 242,194 | 256,072 | 225,359 | 215,990 | - | - |
| Enterprise Value (EV) 2 | 242.2 | 1,079 | 225.4 | 1,105 | 1,101 | 1,211 |
| P/E ratio | 3.17 x | - | 13.5 x | 7.78 x | 5.23 x | - |
| Yield | - | 4.72% | - | 5.78% | 5.93% | 5.62% |
| Capitalization / Revenue | - | 0.21 x | 0.22 x | 0.21 x | 0.19 x | 0.19 x |
| EV / Revenue | - | 0.89 x | 0.22 x | 1.05 x | 0.99 x | 1.04 x |
| EV / EBITDA | - | 4.57 x | 0.92 x | 4.59 x | 5.47 x | - |
| EV / FCF | - | 16.4 x | - | 10.9 x | 25.2 x | - |
| FCF Yield | - | 6.08% | - | 9.16% | 3.97% | - |
| Price to Book | - | 0.74 x | - | 0.54 x | 0.51 x | 0.45 x |
| Nbr of stocks (in thousands) | 44,768 | 44,768 | 45,253 | 44,951 | - | - |
| Reference price 3 | 5,410 | 5,720 | 4,980 | 4,805 | 4,805 | 4,805 |
| Announcement Date | 22-03-21 | 23-02-21 | 24-02-21 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,208 | 1,003 | 1,053 | 1,116 | 1,163 |
| EBITDA 1 | - | 236.3 | 246 | 240.7 | 201.2 | - |
| EBIT 1 | - | 75.52 | 79.4 | 90.08 | 97.22 | 106 |
| Operating Margin | - | 6.25% | 7.92% | 8.55% | 8.71% | 9.11% |
| Earnings before Tax (EBT) 1 | - | - | 30.46 | 40.5 | 54.2 | - |
| Net income 1 | 76.79 | - | 18.49 | 28 | 41.65 | - |
| Net margin | - | - | 1.84% | 2.66% | 3.73% | - |
| EPS 2 | 1,707 | - | 368.0 | 618.0 | 919.0 | - |
| Free Cash Flow 3 | - | 65,672 | - | 101,300 | 43,700 | - |
| FCF margin | - | 5,434.34% | - | 9,621.05% | 3,915.24% | - |
| FCF Conversion (EBITDA) | - | 27,793.79% | - | 42,085.58% | 21,722.38% | - |
| FCF Conversion (Net income) | - | - | - | 361,785.71% | 104,921.97% | - |
| Dividend per Share 2 | - | 270.0 | - | 277.5 | 285.0 | 270.0 |
| Announcement Date | 22-03-21 | 23-02-21 | 24-02-21 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 295.8 | 345.1 | 283.4 | 254 | 239.8 | 261 | 247.2 | 262 | 260.7 | 272 | 276 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 20.19 | 15.93 | 20.6 | 15.41 | 20.98 | 21.4 | 22.7 | 20 | 24 | 25 |
| Operating Margin | - | 5.85% | 5.62% | 8.11% | 6.43% | 8.04% | 8.66% | 8.66% | 7.67% | 8.82% | 9.06% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | 22.09 | 9.1 | - | - | - |
| Net income 1 | - | - | - | - | - | - | 11.05 | 6.3 | - | - | - |
| Net margin | - | - | - | - | - | - | 4.47% | 2.4% | - | - | - |
| EPS 2 | 242.0 | - | - | - | - | - | 247.0 | 557.0 | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-05-13 | 22-11-14 | 23-02-21 | 23-05-15 | 23-08-14 | 23-11-14 | 24-02-21 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 823 | - | 889 | 885 | 995 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 3.484 x | - | 3.695 x | 4.397 x | - |
| Free Cash Flow 2 | - | 65,672 | - | 101,300 | 43,700 | - |
| ROE (net income / shareholders' equity) | - | 3.08% | 4.71% | 7.65% | 10.1% | 8.8% |
| ROA (Net income/ Total Assets) | - | - | - | 1.93% | 2.8% | 2.3% |
| Assets 1 | - | - | - | 1,448 | 1,488 | - |
| Book Value Per Share 3 | - | 7,722 | - | 8,916 | 9,381 | 10,663 |
| Cash Flow per Share 3 | - | - | - | 186.0 | 813.0 | 373.0 |
| Capex 1 | - | 25.6 | - | 19.4 | 17 | - |
| Capex / Sales | - | 2.12% | - | 1.84% | 1.52% | - |
| Announcement Date | 22-03-21 | 23-02-21 | 24-02-21 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
4,805
KRW
Average target price
7,000
KRW
Spread / Average Target
+45.68%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.51% | 156M | |
| +1.91% | 236M | |
| +16.62% | 199M | |
| +7.49% | 106M | |
| +10.68% | 78.96M |
- Stock Market
- Equities
- A095570 Stock
- Financials AJ Networks Co.,Ltd.
