JAEYOUNG SOLUTEC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 710 KRW | -1.11% |
|
-0.98% | +15.26% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 69,030 | 77,891 | 81,415 | 100,630 | 44,499 | 51,518 |
| Enterprise Value (EV) 1 | 111,544 | 99,924 | 119,097 | 165,167 | 111,383 | 117,543 |
| P/E ratio | 17 x | 13.2 x | -11.7 x | -32.2 x | -4.28 x | 42 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.54 x | 0.58 x | 0.89 x | 1.06 x | 0.37 x | 0.48 x |
| EV / Revenue | 0.87 x | 0.75 x | 1.3 x | 1.74 x | 0.93 x | 1.1 x |
| EV / EBITDA | 16.1 x | 7.86 x | 36.9 x | 93.4 x | 7.83 x | 8.78 x |
| EV / FCF | -90.8 x | 20.5 x | -27.3 x | -4.43 x | 29.1 x | -474 x |
| FCF Yield | -1.1% | 4.88% | -3.67% | -22.6% | 3.44% | -0.21% |
| Price to Book | 1.72 x | 1.44 x | 1.78 x | 1.69 x | 0.71 x | 0.81 x |
| Nbr of stocks (in thousands) | 68,010 | 72,795 | 73,347 | 80,827 | 81,950 | 83,633 |
| Reference price 2 | 1,015 | 1,070 | 1,110 | 1,245 | 543.0 | 616.0 |
| Announcement Date | 19-03-21 | 20-03-19 | 21-03-18 | 22-03-17 | 23-03-16 | 24-03-21 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 128,599 | 133,358 | 91,758 | 94,881 | 119,577 | 107,195 |
| EBITDA 1 | 6,930 | 12,709 | 3,226 | 1,768 | 14,220 | 13,390 |
| EBIT 1 | 3,008 | 7,954 | -1,629 | -4,392 | 5,581 | 4,893 |
| Operating Margin | 2.34% | 5.96% | -1.78% | -4.63% | 4.67% | 4.56% |
| Earnings before Tax (EBT) 1 | 79.38 | 5,210 | -6,468 | -4,993 | -9,282 | 1,591 |
| Net income 1 | 2,672 | 6,075 | -6,950 | -2,950 | -10,330 | 1,219 |
| Net margin | 2.08% | 4.56% | -7.57% | -3.11% | -8.64% | 1.14% |
| EPS 2 | 59.60 | 81.36 | -95.06 | -38.68 | -126.8 | 14.67 |
| Free Cash Flow 1 | -1,228 | 4,878 | -4,367 | -37,276 | 3,833 | -247.9 |
| FCF margin | -0.95% | 3.66% | -4.76% | -39.29% | 3.21% | -0.23% |
| FCF Conversion (EBITDA) | - | 38.38% | - | - | 26.95% | - |
| FCF Conversion (Net income) | - | 80.3% | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19-03-21 | 20-03-19 | 21-03-18 | 22-03-17 | 23-03-16 | 24-03-21 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 42,514 | 22,034 | 37,683 | 64,537 | 66,884 | 66,025 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 6.135 x | 1.734 x | 11.68 x | 36.5 x | 4.703 x | 4.931 x |
| Free Cash Flow 1 | -1,228 | 4,878 | -4,367 | -37,276 | 3,833 | -248 |
| ROE (net income / shareholders' equity) | 0.61% | 12.2% | -12.3% | -5.66% | -14.8% | 2.44% |
| ROA (Net income/ Total Assets) | 1.23% | 3.06% | -0.61% | -1.52% | 1.78% | 1.55% |
| Assets 1 | 218,043 | 198,816 | 1,138,852 | 193,763 | -581,734 | 78,838 |
| Book Value Per Share 2 | 590.0 | 744.0 | 624.0 | 737.0 | 761.0 | 757.0 |
| Cash Flow per Share 2 | 338.0 | 471.0 | 398.0 | 173.0 | 194.0 | 241.0 |
| Capex 1 | 2,761 | 5,593 | 19,325 | 17,723 | 12,426 | 4,739 |
| Capex / Sales | 2.15% | 4.19% | 21.06% | 18.68% | 10.39% | 4.42% |
| Announcement Date | 19-03-21 | 20-03-19 | 21-03-18 | 22-03-17 | 23-03-16 | 24-03-21 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +15.26% | 43.88M | |
| -21.25% | 9.39B | |
| +21.24% | 3.81B | |
| +22.00% | 1.8B | |
| +86.75% | 1.22B | |
| -38.30% | 1.17B | |
| -31.11% | 1.13B | |
| +50.00% | 1.09B | |
| -29.43% | 962M | |
| +17.34% | 900M |
- Stock Market
- Equities
- A049630 Stock
- Financials Jaeyoung Solutec Co., Ltd.