DEVSISTERS CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57,000 KRW | +12.20% |
|
+19.62% | +17.53% |
| 2023 | Devsisters corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2023 | Devsisters corporation Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,111,777 | 593,292 | 521,268 | 614,175 | - | - |
| Enterprise Value (EV) 2 | 1,005 | 580 | 521.3 | 557.5 | 503.4 | 568.2 |
| P/E ratio | 18.9 x | -88.4 x | -10.4 x | 16.4 x | 10.4 x | 14 x |
| Yield | - | - | - | - | 0.29% | - |
| Capitalization / Revenue | 3.01 x | 2.77 x | 3.23 x | 1.95 x | 1.66 x | 1.77 x |
| EV / Revenue | 2.72 x | 2.71 x | 3.23 x | 1.77 x | 1.36 x | 1.64 x |
| EV / EBITDA | 15.8 x | -42.2 x | -12 x | 9.02 x | 5.55 x | 8.42 x |
| EV / FCF | 16.2 x | -27.8 x | - | 13.5 x | 7.48 x | 10.7 x |
| FCF Yield | 6.17% | -3.6% | - | 7.38% | 13.4% | 9.33% |
| Price to Book | 6.73 x | 3.29 x | - | 3.83 x | 2.85 x | 2.8 x |
| Nbr of stocks (in thousands) | 10,568 | 10,613 | 10,748 | 10,775 | - | - |
| Reference price 3 | 105,200 | 55,900 | 48,500 | 57,000 | 57,000 | 57,000 |
| Announcement Date | 22-02-14 | 23-02-14 | 24-02-07 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 369.3 | 214.4 | 161.1 | 314.2 | 370.3 | 346.6 |
| EBITDA 1 | 63.78 | -13.76 | -43.51 | 61.8 | 90.73 | 67.5 |
| EBIT 1 | 56.29 | -19.91 | -47.99 | 51.8 | 81.3 | 56.55 |
| Operating Margin | 15.24% | -9.29% | -29.78% | 16.49% | 21.96% | 16.32% |
| Earnings before Tax (EBT) 1 | 61.98 | - | -49.54 | 38 | 85.2 | 63 |
| Net income 1 | 49.59 | -6.693 | -49.6 | 41.85 | 65.65 | 49 |
| Net margin | 13.43% | -3.12% | -30.78% | 13.32% | 17.73% | 14.14% |
| EPS 2 | 5,567 | -632.0 | -4,645 | 3,479 | 5,478 | 4,080 |
| Free Cash Flow 3 | 61,933 | -20,883 | - | 41,167 | 67,267 | 53,000 |
| FCF margin | 16,768.97% | -9,739.2% | - | 13,103.45% | 18,165.45% | 15,293.61% |
| FCF Conversion (EBITDA) | 97,105.78% | - | - | 66,612.73% | 74,136.67% | 78,518.52% |
| FCF Conversion (Net income) | 124,884.46% | - | - | 98,367.18% | 102,462.55% | 108,163.27% |
| Dividend per Share 2 | - | - | - | - | 166.7 | - |
| Announcement Date | 22-02-14 | 23-02-14 | 24-02-07 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 67.1 | 101.1 | 60.69 | 53.27 | 51.65 | 48.81 | 50.31 | 38.25 | 34.75 | 37.83 | 59.5 | 60.75 | 99.2 | 102.9 |
| EBITDA 1 | - | - | - | - | - | - | -3.241 | -9.903 | -14.79 | -12.71 | 12.2 | 6.4 | 25.4 | 24.1 |
| EBIT 1 | 7.605 | 5.289 | - | -2.221 | -3.814 | -23.24 | -5.048 | -13.11 | -18.03 | -11.81 | 8.14 | -0.4 | 28.15 | 26.7 |
| Operating Margin | 11.33% | 5.23% | - | -4.17% | -7.38% | -47.61% | -10.03% | -34.27% | -51.88% | -31.21% | 13.68% | -0.66% | 28.38% | 25.95% |
| Earnings before Tax (EBT) | 8.106 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | 6.194 | - | 8.296 | - | -3.91 | -8.791 | -3.419 | -12.28 | -17.44 | -16.46 | 9.352 | -2.4 | 27.8 | 26 |
| Net margin | 9.23% | - | 13.67% | - | -7.57% | -18.01% | -6.8% | -32.09% | -50.18% | -43.52% | 15.72% | -3.95% | 28.02% | 25.27% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-11-10 | 22-02-14 | 22-05-11 | 22-08-11 | 22-11-11 | 23-02-14 | 23-05-11 | 23-08-08 | 23-11-06 | 24-02-07 | 24-05-08 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 107 | 13.3 | - | 56.7 | 111 | 46 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 2 | 61,933 | -20,883 | - | 41,167 | 67,267 | 53,000 |
| ROE (net income / shareholders' equity) | 38.7% | -6.1% | -30.9% | 27.2% | 31.2% | 24.4% |
| ROA (Net income/ Total Assets) | 29.8% | -2.33% | - | 14.4% | 18.2% | 15.5% |
| Assets 1 | 166.6 | 287.1 | - | 290.6 | 360.1 | 316.1 |
| Book Value Per Share 3 | 15,642 | 16,987 | - | 14,878 | 20,002 | 20,357 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | 8.85 | 7.2 | - | 3.63 | 4.9 | 3 |
| Capex / Sales | 2.4% | 3.36% | - | 1.16% | 1.32% | 0.87% |
| Announcement Date | 22-02-14 | 23-02-14 | 24-02-07 | - | - | - |
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
3
Last Close Price
57,000
KRW
Average target price
65,000
KRW
Spread / Average Target
+14.04%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +17.53% | 400M | |
| -5.58% | 27.16B | |
| +23.29% | 23.73B | |
| +2.71% | 2.51B | |
| +99.87% | 2.14B | |
| -23.48% | 1.86B | |
| -50.54% | 1.57B | |
| +10.49% | 1.42B | |
| +3.37% | 1.32B | |
| -14.31% | 1.31B |
- Stock Market
- Equities
- A194480 Stock
- Financials Devsisters corporation