Financials Global Standard Technology, Limited

Stocks

End-of-day quote Korea S.E. 2026-10-29			5-day change	1st Jan Change
44,250.00 ^KRW	-2.96%		0.00%	+53.38%

10-28	Tranche Update on Global Standard Technology, Limited's Equity Buyback Plan announced on July 28, 2026.	CI
10-10	How to play the Feynman chip trade?

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	304.5	312.8	279.2	346.2	347.2	435.3	545	630
Change	-	2.75%	-10.75%	24%	0.27%	25.39%	25.2%	15.6%
EBITDA ¹	49.81	59.7	46.22	63.51	-	86.6	107.8	126.8
Change	-	19.86%	-22.58%	37.42%	-	-	24.48%	17.63%
EBIT ¹	46.41	56.32	42.54	59.08	59.17	74.5	99.2	118.1
Change	-	21.36%	-24.47%	38.89%	0.15%	25.9%	33.15%	19.05%
Interest Paid	2,468	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	48.62	58.77	43.03	63.74	57.72	77.2	101.2	119.7
Change	-	20.87%	-26.79%	48.14%	-9.44%	33.74%	31.09%	18.28%
Net income ¹	37.75	46.64	35.68	45.37	45.28	60.6	79	93.3
Change	-	23.56%	-23.5%	27.16%	-0.21%	33.84%	30.36%	18.1%
Announcement Date	2/14/22	3/13/23	3/20/24	3/18/25	3/18/26	-	-	-

¹KRW in Billions

Estimates

Fiscal Period: December	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q3	2023 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4
Net sales ¹	73.37	86.49	57.19	75.38	97.03	83.25	-	-	76.64	-	99.24	109	118
Change	-	17.89%	-33.88%	31.82%	28.71%	-14.2%	-	-	-	-	-	9.83%	8.26%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	12.13	10.67	9.527	14.82	19.27	12.7	-	-	14.49	-	15.46	19.4	22
Change	-	-12%	-10.71%	55.51%	30.09%	-34.11%	-	-	-	-	-	25.49%	13.4%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-	12.77	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income ¹	10.48	7.71	8.723	12.36	17.68	7.875	7.696	10.54	11.55	17.32	12.19	15.5	17.6
Change	-	-26.47%	13.14%	41.73%	43%	-55.45%	-2.28%	36.95%	9.57%	49.99%	-29.62%	27.15%	13.55%
Announcement Date	11/12/21	2/14/22	5/13/22	8/12/22	11/14/22	3/13/23	5/12/23	11/14/23	3/20/24	5/11/26	8/14/26	-	-

¹KRW in Billions

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt ¹	-47	-60.9	-84.7	-	-	-117	-132	-163
Change	-	-29.57%	-39.08%	-	-	-	-12.82%	-23.48%
Announcement Date	2/14/22	3/13/23	3/20/24	3/18/25	3/18/26	-	-	-

¹KRW in Billions

Estimates

Fiscal Period: December	2021	2022	2023	2026	2027	2028
CAPEX ¹	11.65	6.429	20.49	25	30	28
Change	-	-44.8%	218.68%	-	20%	-6.67%
Free Cash Flow (FCF) ¹	13,904	25,055	26,957	23,700	35,000	54,800
Change	-	80.2%	7.59%	-	47.68%	56.57%
Announcement Date	2/14/22	3/13/23	3/20/24	-	-	-

¹KRW in Million

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	16.36%	19.08%	16.55%	18.34%	-	19.89%	19.78%	20.13%
EBIT Margin (%)	15.24%	18%	15.23%	17.06%	17.04%	17.11%	18.2%	18.75%
EBT Margin (%)	15.97%	18.78%	15.41%	18.41%	16.63%	17.73%	18.57%	19%
Net margin (%)	12.4%	14.91%	12.78%	13.1%	13.04%	13.92%	14.5%	14.81%
FCF margin (%)	4,566.34%	8,008.61%	9,654.65%	-	-	5,444.52%	6,422.02%	8,698.41%
FCF / Net Income (%)	36,835.07%	53,719.95%	75,549.57%	-	-	39,108.91%	44,303.8%	58,735.26%
Profitability
ROA	21.69%	20.33%	13.42%	-	-	15.4%	16%	16.2%
ROE	29.4%	27.38%	16.97%	18.71%	-	19.8%	20.8%	21%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	3.83%	2.06%	7.34%	-	-	5.74%	5.5%	4.44%
CAPEX / EBITDA (%)	23.38%	10.77%	44.33%	-	-	28.87%	27.83%	22.08%
CAPEX / FCF (%)	0.08%	0.03%	0.08%	-	-	0.11%	0.09%	0.05%
Items per share
Cash flow per share ¹	1,414	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Dividend per Share ¹	150	150	250	-	-	880	1,070	1,260
Change	-	0%	66.67%	-	-	-	21.59%	17.76%
Book Value Per Share ¹	8,279	10,461	12,100	-	-	18,990	22,233	26,070
Change	-	26.35%	15.67%	-	-	-	17.08%	17.26%
EPS ¹	2,088	2,557	1,968	2,479	2,533	3,288	4,285	5,064
Change	-	22.43%	-23.05%	26%	2.18%	29.81%	30.32%	18.18%
Nbr of stocks (in thousands)	17,628	18,005	18,025	17,791	17,876	17,963	17,963	17,963
Announcement Date	2/14/22	3/13/23	3/20/24	3/18/25	3/18/26	-	-	-