Financials Avaco Co., Ltd.

Equities

A083930

KR7083930008

Semiconductor Equipment & Testing

End-of-day quote Korea S.E. 18:00:00 2024-06-27 EDT 5-day change 1st Jan Change
18,290 KRW -0.49% Intraday chart for Avaco Co., Ltd. -8.41% +20.01%

Valuation

Fiscal Period: December 2021 2023 2024 2025 2026
Capitalization 1 169,196 219,558 265,479 - -
Enterprise Value (EV) 2 169.2 219.6 233.4 213.3 182.8
P/E ratio 13.8 x 50.3 x 9.54 x 7.77 x 5.2 x
Yield - - 1.09% 1.09% 1.09%
Capitalization / Revenue - - 0.85 x 0.74 x 0.49 x
EV / Revenue - - 0.75 x 0.59 x 0.34 x
EV / EBITDA - - 6.59 x 4.79 x 2.85 x
EV / FCF - - -9.34 x 9.27 x 5.46 x
FCF Yield - - -10.7% 10.8% 18.3%
Price to Book - - 1.32 x 1.14 x 0.95 x
Nbr of stocks (in thousands) 13,322 14,407 14,515 - -
Reference price 3 12,700 15,240 18,290 18,290 18,290
Announcement Date 22-03-16 24-03-18 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2023 2024 2025 2026
Net sales 1 - - 312.2 360.1 541.9
EBITDA 1 - - 35.4 44.5 64.2
EBIT 1 - - 30.9 41.7 62.4
Operating Margin - - 9.9% 11.58% 11.52%
Earnings before Tax (EBT) 1 - - 34 41.3 61.8
Net income 1 12.54 4.257 28.6 35.1 52.5
Net margin - - 9.16% 9.75% 9.69%
EPS 2 920.0 303.0 1,918 2,353 3,520
Free Cash Flow 3 - - -25,000 23,000 33,500
FCF margin - - -8,007.69% 6,387.11% 6,181.95%
FCF Conversion (EBITDA) - - - 51,685.39% 52,180.69%
FCF Conversion (Net income) - - - 65,527.07% 63,809.52%
Dividend per Share 2 - - 200.0 200.0 200.0
Announcement Date 22-03-16 24-03-18 - - -
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 - 50.7 77.1 138.1
EBITDA - - - -
EBIT 1 - 3.1 6.7 18
Operating Margin - 6.11% 8.69% 13.03%
Earnings before Tax (EBT) 1 - 3.1 6.7 17.8
Net income 1 5.122 2.6 5.7 15.2
Net margin - 5.13% 7.39% 11.01%
EPS 2 392.0 706.0 1,522 -
Dividend per Share - - - -
Announcement Date 24-05-16 - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2023 2024 2025 2026
Net Debt 1 - - - - -
Net Cash position 1 - - 32.1 52.2 82.7
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 2 - - -25,000 23,000 33,500
ROE (net income / shareholders' equity) - - 14.6% 15.8% 19.9%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 3 - - 13,850 16,003 19,324
Cash Flow per Share - - - - -
Capex 1 - - 0.5 - -
Capex / Sales - - 0.16% - -
Announcement Date 22-03-16 24-03-18 - - -
1KRW in Billions2KRW in Million3KRW
Estimates
  1. Stock Market
  2. Equities
  3. A083930 Stock
  4. Financials Avaco Co., Ltd.