Financials Justem Co., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 18:00:00 2024-05-21 EDT			5-day change	1st Jan Change
12,010 ^KRW	-2.75%		-10.44%	-4.83%

04-28	323,400 Common Stock of Justem Co., Ltd. are subject to a Lock-Up Agreement Ending on 28-APR-2024.	CI
2023	Tranche Update on Justem Co., Ltd.'s Equity Buyback Plan announced on October 16, 2023.	CI

Fiscal Period: December	2022	2023	2024	2025
Capitalization ¹	53,112	89,343	85,178	-
Enterprise Value (EV) ¹	53,112	89,343	85,178	85,178
P/E ratio	6.72 x	-26.2 x	12 x	8.15 x
Yield	-	-	-	-
Capitalization / Revenue	1.15 x	2.49 x	1.98 x	1.58 x
EV / Revenue	1.15 x	2.49 x	1.98 x	1.58 x
EV / EBITDA	6.77 x	62.5 x	12.2 x	8.52 x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Price to Book	1.05 x	1.86 x	1.57 x	1.32 x
Nbr of stocks (in thousands)	7,072	7,080	7,092	-
Reference price ²	7,510	12,620	12,010	12,010
Announcement Date	3/16/23	2/28/24	-	-

¹KRW in Million²KRW

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025
Net sales ¹	44.83	46.1	35.93	43	54
EBITDA ¹	-	7.841	1.429	7	10
EBIT ¹	-	7.144	0.3114	7	10
Operating Margin	-	15.5%	0.87%	16.28%	18.52%
Earnings before Tax (EBT) ¹	-	7.371	-4.831	7	11
Net income ¹	5.732	6.322	-3.386	7	11
Net margin	12.79%	13.71%	-9.42%	16.28%	20.37%
EPS ²	-	1,117	-481.0	1,002	1,473
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share	-	-	-	-	-
Announcement Date	2/28/23	3/16/23	2/28/24	-	-

¹KRW in Billions²KRW

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	17.2%	-6.81%	14%	17.5%
ROA (Net income/ Total Assets)	-	11.1%	-4.42%	7.8%	10.1%
Assets ¹	-	57.17	76.52	89.74	108.9
Book Value Per Share ²	-	7,184	6,793	7,659	9,131
Cash Flow per Share	-	-	-	-	-
Capex	-	-	-	-	-
Capex / Sales	-	-	-	-	-
Announcement Date	2/28/23	3/16/23	2/28/24	-	-

¹KRW in Billions²KRW

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

12,010 KRW

Average target price

21,000 KRW

Spread / Average Target

+74.85%

	1st Jan change	Capi.
JUSTEM CO., LTD.	-4.83%	62.36M
ASML HOLDING N.V.	+29.60%	364B
LAM RESEARCH CORPORATION	+23.30%	126B
TOKYO ELECTRON LTD.	+45.83%	107B
ASE TECHNOLOGY HOLDING CO., LTD.	+15.19%	20.8B
ENTEGRIS, INC.	+9.34%	19.76B
ONTO INNOVATION INC.	+49.69%	11.28B
SCREEN HOLDINGS CO., LTD.	+30.97%	9.62B
AMKOR TECHNOLOGY, INC.	-0.15%	8.18B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD.	-21.98%	6.21B