AUROS TECHNOLOGY, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29,100 KRW | -6.13% |
|
+6.40% | -0.51% |
| 01-29 | Tranche Update on AUROS Technology, Inc.'s Equity Buyback Plan announced on July 26, 2023. | CI |
| 01-29 | Tranche Update on AUROS Technology, Inc.'s Equity Buyback Plan announced on July 26, 2023. | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 293,403 | 122,661 | 271,093 | 269,703 | - | - |
| Enterprise Value (EV) 2 | 293.4 | 122.7 | 271.1 | 260 | 252.1 | 238.7 |
| P/E ratio | - | -41.3 x | 80.6 x | 36.3 x | 14.9 x | 11.5 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 7.42 x | - | 5.95 x | 4.92 x | 3.02 x | 2.66 x |
| EV / Revenue | 7.42 x | - | 5.95 x | 4.74 x | 2.82 x | 2.35 x |
| EV / EBITDA | - | - | - | 32.5 x | 10.3 x | 7.13 x |
| EV / FCF | - | - | - | -78 x | 21.4 x | 20.8 x |
| FCF Yield | - | - | - | -1.28% | 4.67% | 4.82% |
| Price to Book | - | - | - | 4.13 x | 3.14 x | 2.64 x |
| Nbr of stocks (in thousands) | 9,344 | 9,257 | 9,268 | 9,268 | - | - |
| Reference price 3 | 31,400 | 13,250 | 29,250 | 29,100 | 29,100 | 29,100 |
| Announcement Date | 22-03-11 | 23-03-17 | 24-02-20 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 26.9 | 17.54 | 39.53 | - | 45.53 | 54.8 | 89.4 | 101.5 |
| EBITDA 1 | - | - | - | - | - | 8 | 24.4 | 33.5 |
| EBIT 1 | - | 1.766 | 1.937 | - | 2.37 | 5.3 | 21.7 | 30 |
| Operating Margin | - | 10.07% | 4.9% | - | 5.2% | 9.67% | 24.27% | 29.56% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 3.284 | 5 | 20.17 | 29 |
| Net income 1 | 7.57 | - | - | -2.978 | 3.379 | 7 | 18.43 | 23.5 |
| Net margin | 28.14% | - | - | - | 7.42% | 12.77% | 20.62% | 23.15% |
| EPS 2 | - | - | - | -321.0 | 363.0 | 801.0 | 1,952 | 2,524 |
| Free Cash Flow 3 | - | - | - | - | - | -3,333 | 11,767 | 11,500 |
| FCF margin | - | - | - | - | - | -6,082.73% | 13,161.82% | 11,330.05% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 48,224.04% | 34,328.36% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 63,833.65% | 48,936.17% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 20-04-03 | 21-03-19 | 22-03-11 | 23-03-17 | 24-02-20 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | 3.813 | 10 | 17.5 | 24 |
| EBITDA | - | - | - | - |
| EBIT 1 | -5.987 | 1 | 4 | 6.5 |
| Operating Margin | -157.01% | 10% | 22.86% | 27.08% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | -5.467 | - | 3.5 | 5.5 |
| Net margin | -143.36% | - | 20% | 22.92% |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 24-05-14 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | - | 9.73 | 17.6 | 31 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | - | - | -3,333 | 11,767 | 11,500 |
| ROE (net income / shareholders' equity) | - | - | - | - | 5.47% | 7.1% | 22.8% | 25.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | 9.7% | 22.7% | 23.5% |
| Assets 1 | - | - | - | - | - | 72.16 | 81.2 | 100 |
| Book Value Per Share 3 | - | - | - | - | - | 7,040 | 9,264 | 11,003 |
| Cash Flow per Share 3 | - | - | - | - | - | 1,503 | - | - |
| Capex 1 | - | - | - | - | - | 4 | 5.93 | 9.5 |
| Capex / Sales | - | - | - | - | - | 7.3% | 6.64% | 9.36% |
| Announcement Date | 20-04-03 | 21-03-19 | 22-03-11 | 23-03-17 | 24-02-20 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
29,100
KRW
Average target price
41,000
KRW
Spread / Average Target
+40.89%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.51% | 213M | |
| +60.26% | 39.18B | |
| +38.27% | 34.71B | |
| -10.97% | 29.99B | |
| +18.43% | 21.46B | |
| -0.95% | 11.27B | |
| -14.90% | 11.09B | |
| +126.74% | 10.32B | |
| +25.61% | 5.6B | |
| -24.31% | 4.7B |
- Stock Market
- Equities
- A322310 Stock
- Financials AUROS Technology, Inc.