I&C TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,110 KRW | -0.16% |
|
+0.16% | +13.30% |
| 04-08 | I&C Technology Co., Ltd. announces an Equity Buyback for KRW 3,000 million worth of its shares. | CI |
| 04-08 | I&C Technology Co., Ltd. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 46,870 | 89,642 | 73,707 | 68,721 | 43,189 | 47,516 |
| Enterprise Value (EV) 1 | 55,898 | 84,540 | 69,518 | 70,179 | 47,025 | 45,549 |
| P/E ratio | 29.3 x | 15.6 x | -12 x | -12.5 x | 44.8 x | -160 x |
| Yield | - | 1.9% | - | - | - | - |
| Capitalization / Revenue | 1.5 x | 1.97 x | 3.22 x | 2.29 x | 1.1 x | 0.74 x |
| EV / Revenue | 1.79 x | 1.86 x | 3.04 x | 2.34 x | 1.19 x | 0.71 x |
| EV / EBITDA | 12.8 x | 12.1 x | -22.8 x | -80.1 x | 9.44 x | 11 x |
| EV / FCF | 1,853 x | 12.2 x | -20.7 x | -13.6 x | -14.7 x | 8.9 x |
| FCF Yield | 0.05% | 8.17% | -4.84% | -7.33% | -6.82% | 11.2% |
| Price to Book | 1.08 x | 1.63 x | 1.55 x | 1.61 x | 0.98 x | 1.09 x |
| Nbr of stocks (in thousands) | 15,242 | 17,010 | 17,141 | 17,310 | 17,310 | 17,310 |
| Reference price 2 | 3,075 | 5,270 | 4,300 | 3,970 | 2,495 | 2,745 |
| Announcement Date | 19-03-19 | 20-03-16 | 21-03-22 | 22-03-18 | 23-03-21 | 24-03-20 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 31,304 | 45,568 | 22,885 | 29,945 | 39,385 | 64,286 |
| EBITDA 1 | 4,371 | 7,006 | -3,055 | -875.9 | 4,983 | 4,153 |
| EBIT 1 | 1,829 | 4,304 | -5,603 | -3,473 | 2,449 | 1,434 |
| Operating Margin | 5.84% | 9.44% | -24.48% | -11.6% | 6.22% | 2.23% |
| Earnings before Tax (EBT) 1 | 1,296 | 5,727 | -6,045 | -5,449 | 1,003 | 62.37 |
| Net income 1 | 1,584 | 5,507 | -6,114 | -5,468 | 963.2 | -297.4 |
| Net margin | 5.06% | 12.09% | -26.71% | -18.26% | 2.45% | -0.46% |
| EPS 2 | 104.9 | 338.9 | -359.0 | -317.1 | 55.64 | -17.18 |
| Free Cash Flow 1 | 30.17 | 6,910 | -3,366 | -5,144 | -3,206 | 5,119 |
| FCF margin | 0.1% | 15.16% | -14.71% | -17.18% | -8.14% | 7.96% |
| FCF Conversion (EBITDA) | 0.69% | 98.62% | - | - | - | 123.26% |
| FCF Conversion (Net income) | 1.9% | 125.47% | - | - | - | - |
| Dividend per Share | - | 100.0 | - | - | - | - |
| Announcement Date | 19-03-19 | 20-03-16 | 21-03-22 | 22-03-18 | 23-03-21 | 24-03-20 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 9,028 | - | - | 1,458 | 3,837 | - |
| Net Cash position 1 | - | 5,102 | 4,190 | - | - | 1,967 |
| Leverage (Debt/EBITDA) | 2.065 x | - | - | -1.665 x | 0.7699 x | - |
| Free Cash Flow 1 | 30.2 | 6,910 | -3,366 | -5,144 | -3,206 | 5,119 |
| ROE (net income / shareholders' equity) | 3.13% | 11.6% | -11.8% | -12% | 2.36% | 0.11% |
| ROA (Net income/ Total Assets) | 1.82% | 3.97% | -5.17% | -3.39% | 2.35% | 1.35% |
| Assets 1 | 86,821 | 138,828 | 118,194 | 161,083 | 41,003 | -22,011 |
| Book Value Per Share 2 | 2,844 | 3,228 | 2,767 | 2,465 | 2,537 | 2,529 |
| Cash Flow per Share 2 | 104.0 | 30.50 | 10.80 | 7.700 | 44.20 | 384.0 |
| Capex 1 | 149 | 238 | 238 | 295 | 162 | 658 |
| Capex / Sales | 0.48% | 0.52% | 1.04% | 0.98% | 0.41% | 1.02% |
| Announcement Date | 19-03-19 | 20-03-16 | 21-03-22 | 22-03-18 | 23-03-21 | 24-03-20 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +13.30% | 39.78M | |
| +14.78% | 57.58B | |
| -16.72% | 15.02B | |
| +16.63% | 11.4B | |
| +23.57% | 8.83B | |
| +4.26% | 8.68B | |
| +46.52% | 8.59B | |
| -9.47% | 8.21B | |
| -11.58% | 7.71B | |
| -14.44% | 6.74B |
- Stock Market
- Equities
- A052860 Stock
- Financials I&C Technology Co., Ltd.
