Financials i-SENS, Inc.

Equities

A099190

KR7099190001

Medical Equipment, Supplies & Distribution

End-of-day quote Korea S.E. 18:00:00 2024-06-26 EDT 5-day change 1st Jan Change
18,770 KRW -0.05% Intraday chart for i-SENS, Inc. -2.90% -34.37%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 349,393 407,852 411,251 451,768 786,743 518,690 - -
Enterprise Value (EV) 2 345.5 407.9 411.3 451.8 880.2 633.3 661.8 671.1
P/E ratio 14.6 x 15.2 x 16.4 x 27.7 x 213 x 17.4 x 11.8 x -
Yield 0.78% 0.83% 0.99% 1.06% 0.35% 0.53% 0.8% 0.53%
Capitalization / Revenue 1.84 x 2 x 1.77 x 1.7 x 2.97 x 1.72 x 1.37 x 1.26 x
EV / Revenue 1.82 x 2 x 1.77 x 1.7 x 3.32 x 2.1 x 1.74 x 1.63 x
EV / EBITDA 8.6 x 10.3 x 8.99 x 14.2 x 35.9 x 24.3 x 12.1 x 17.7 x
EV / FCF 11.1 x 15.1 x - -29.5 x -30.3 x 48.7 x 18.4 x -
FCF Yield 8.98% 6.61% - -3.39% -3.3% 2.05% 5.44% -
Price to Book 1.76 x 1.86 x 1.53 x 0.79 x 2.77 x 2.07 x 1.6 x 2.01 x
Nbr of stocks (in thousands) 27,190 27,190 27,190 27,463 27,508 27,634 - -
Reference price 3 12,850 15,000 15,125 16,450 28,600 18,770 18,770 18,770
Announcement Date 2/4/20 2/3/21 1/27/22 2/1/23 2/13/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 189.8 203.7 233 265.3 265.1 302 379.8 411.3
EBITDA 1 40.19 39.67 45.72 31.86 24.49 26.1 54.83 38
EBIT 1 31.86 30.34 35.34 20.11 11.29 10.9 39.93 15.9
Operating Margin 16.78% 14.89% 15.17% 7.58% 4.26% 3.61% 10.51% 3.87%
Earnings before Tax (EBT) 1 35.58 34.84 31.36 19.74 7.125 36.3 53 -
Net income 1 29.5 26.58 24.59 14.41 4.79 29.7 44 -
Net margin 15.54% 13.05% 10.55% 5.43% 1.81% 9.83% 11.58% -
EPS 2 877.5 986.5 919.5 593.0 134.0 1,081 1,591 -
Free Cash Flow 3 31,025 26,976 - -15,333 -29,040 13,000 36,000 -
FCF margin 16,344.07% 13,243.86% - -5,778.28% -10,955.95% 4,304.64% 9,477.84% -
FCF Conversion (EBITDA) 77,198.2% 68,005.4% - - - 49,808.43% 65,653.5% -
FCF Conversion (Net income) 105,187.74% 101,505.66% - - - 43,771.04% 81,818.18% -
Dividend per Share 2 100.0 125.0 150.0 175.0 100.0 100.0 150.0 100.0
Announcement Date 2/4/20 2/3/21 1/27/22 2/1/23 2/13/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 63.03 68.82 61.76 68.51 66.25 62.49 67.04 74.94 68.4 72.2 76.6 84.6
EBITDA - - - - - - - - - - - -
EBIT 1 6.764 9.811 7.342 3.469 -0.837 3.838 -0.449 3.037 0.8097 2.5 4 3.6
Operating Margin 10.73% 14.26% 11.89% 5.06% -1.26% 6.14% -0.67% 4.05% 1.18% 3.46% 5.22% 4.26%
Earnings before Tax (EBT) 1.343 14.58 5.314 3.911 -3.349 - - - - - - -
Net income 1.798 13 2.431 2.833 -3.008 - - -2.417 - - - -
Net margin 2.85% 18.89% 3.94% 4.13% -4.54% - - -3.23% - - - -
EPS - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 1/27/22 5/3/22 7/28/22 10/28/22 2/1/23 8/11/23 11/3/23 2/13/24 5/13/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 93.5 115 143 152
Net Cash position 1 3.89 - - - - - - -
Leverage (Debt/EBITDA) - - - - 3.817 x 4.391 x 2.61 x 4.011 x
Free Cash Flow 2 31,025 26,976 - -15,333 -29,040 13,000 36,000 -
ROE (net income / shareholders' equity) 12.4% 12.8% 10.3% 5.23% 1.57% 1.4% 9.33% 1.8%
ROA (Net income/ Total Assets) 9% 9.3% 6.8% 3.67% 0.78% 0.8% 6.03% 0.9%
Assets 1 327.8 285.7 361.5 392.4 612.4 3,712 729.3 -
Book Value Per Share 3 7,303 8,073 9,869 20,814 10,337 9,050 11,725 9,356
Cash Flow per Share 3 1,395 1,272 632.0 242.0 471.0 1,713 2,308 -
Capex 1 6.93 7.64 47.6 22 42.1 22.1 17.1 32
Capex / Sales 3.65% 3.75% 20.44% 8.29% 15.88% 7.32% 4.5% 7.78%
Announcement Date 2/4/20 2/3/21 1/27/22 2/1/23 2/13/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
18,770 KRW
Average target price
34,750 KRW
Spread / Average Target
+85.14%
Consensus

Quarterly revenue - Rate of surprise