JEIO CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22,300 KRW | -2.19% |
|
-7.28% | -18.61% |
| 05-09 | JEIO Co., Ltd. announced that it has received KRW 50 billion in funding | CI |
| 05-02 | JEIO Co., Ltd. announced that it expects to receive KRW 50 billion in funding | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 864,902 | 708,522 | 708,522 | - |
| Enterprise Value (EV) 2 | 864.9 | 718.1 | 779.5 | 747 |
| P/E ratio | -99.6 x | - | 139 x | 37.6 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 12.8 x | 6.19 x | 7.23 x | 4.82 x |
| EV / Revenue | 12.8 x | 6.27 x | 7.95 x | 5.08 x |
| EV / EBITDA | - | 38.4 x | 48.7 x | 31.1 x |
| EV / FCF | - | -12.2 x | -12.8 x | 299 x |
| FCF Yield | - | -8.19% | -7.83% | 0.33% |
| Price to Book | - | 5.23 x | 4.39 x | 3.86 x |
| Nbr of stocks (in thousands) | 31,566 | 31,772 | 31,772 | - |
| Reference price 3 | 27,400 | 22,300 | 22,300 | 22,300 |
| Announcement Date | 3/21/23 | 3/20/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | 67.66 | 114.5 | 98 | 147 |
| EBITDA 1 | - | 18.71 | 16 | 24 |
| EBIT 1 | - | 12.02 | 10.4 | 22 |
| Operating Margin | - | 10.5% | 10.61% | 14.97% |
| Earnings before Tax (EBT) | - | - | 6 | 21 |
| Net income | - | - | 5 | 18.5 |
| Net margin | - | - | 5.1% | 12.59% |
| EPS | -275.0 | - | 160.0 | 593.0 |
| Free Cash Flow 2 | - | -58,835 | -61,000 | 2,500 |
| FCF margin | - | -51,386.66% | -62,244.9% | 1,700.68% |
| FCF Conversion (EBITDA) | - | - | - | 10,416.67% |
| FCF Conversion (Net income) | - | - | - | 13,513.51% |
| Dividend per Share | - | - | - | - |
| Announcement Date | 3/21/23 | 3/20/24 | - | - |
1KRW in Billions2KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | 9.55 | 71 | 38.5 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.5102 x | 4.438 x | 1.604 x |
| Free Cash Flow 2 | - | -58,835 | -61,000 | 2,500 |
| ROE (net income / shareholders' equity) | - | 18% | 10.3% | 12.7% |
| ROA (Net income/ Total Assets) | - | 12.4% | 7% | 8.2% |
| Assets | - | - | 71.43 | 225.6 |
| Book Value Per Share 3 | - | 4,266 | 5,085 | 5,772 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 86.5 | 38 | 45 |
| Capex / Sales | - | 75.52% | 38.78% | 30.61% |
| Announcement Date | 3/21/23 | 3/20/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
22,300
KRW
Average target price
31,800
KRW
Spread / Average Target
+42.60%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -18.61% | 510M | |
| +14.29% | 87.45B | |
| +9.43% | 64.81B | |
| +20.11% | 37.47B | |
| +21.26% | 33.62B | |
| -0.04% | 25.91B | |
| -0.87% | 25.73B | |
| +18.65% | 25.08B | |
| +1.21% | 24.88B | |
| -1.02% | 21.63B |
- Stock Market
- Equities
- A418550 Stock
- Financials JEIO Co., Ltd.
