NANOBRICK CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,020 KRW | +8.25% |
|
+12.79% | -39.06% |
| 2023 | NANOBRICK Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2021 | NANOBRICK Co., Ltd. announced that it has received KRW 12.000000001 billion in funding | CI |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 49,249 | 80,630 | 27,114 | 68,314 |
| Enterprise Value (EV) 1 | 49,477 | 75,389 | 25,757 | 70,071 |
| P/E ratio | -57.1 x | -24 x | -11 x | -10.9 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 6.33 x | 11.5 x | 3.8 x | 10.6 x |
| EV / Revenue | 6.36 x | 10.8 x | 3.61 x | 10.8 x |
| EV / EBITDA | 162 x | -83.3 x | -8.33 x | -36.8 x |
| EV / FCF | -31.7 x | - | -6.53 x | -193 x |
| FCF Yield | -3.15% | - | -15.3% | -0.52% |
| Price to Book | 3.48 x | 2.95 x | 2.67 x | 7.04 x |
| Nbr of stocks (in thousands) | 20,064 | 20,465 | 20,464 | 20,607 |
| Reference price 2 | 2,455 | 3,940 | 1,325 | 3,315 |
| Announcement Date | 20-03-19 | 23-03-22 | 23-03-22 | 24-03-19 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 7,186 | 7,775 | 7,004 | 7,139 | 6,459 |
| EBITDA 1 | -271.3 | 304.9 | -905.2 | -3,092 | -1,902 |
| EBIT 1 | -1,541 | -797.8 | -1,635 | -3,694 | -2,513 |
| Operating Margin | -21.45% | -10.26% | -23.34% | -51.74% | -38.91% |
| Earnings before Tax (EBT) 1 | 859.3 | -759 | -2,824 | -2,399 | -6,284 |
| Net income 1 | 859.3 | -780.6 | -2,824 | -2,399 | -6,284 |
| Net margin | 11.96% | -10.04% | -40.32% | -33.6% | -97.29% |
| EPS 2 | 58.18 | -43.00 | -164.0 | -121.0 | -304.2 |
| Free Cash Flow 1 | -3,764 | -1,560 | - | -3,943 | -363.7 |
| FCF margin | -52.38% | -20.06% | - | -55.23% | -5.63% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 19-04-05 | 20-03-19 | 23-03-22 | 23-03-22 | 24-03-19 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 7,499 | 228 | - | - | 1,757 |
| Net Cash position 1 | - | - | 5,242 | 1,357 | - |
| Leverage (Debt/EBITDA) | -27.64 x | 0.7482 x | - | - | -0.9236 x |
| Free Cash Flow 1 | -3,764 | -1,560 | - | -3,943 | -364 |
| ROE (net income / shareholders' equity) | 17.6% | -7.58% | - | -21.3% | -63.3% |
| ROA (Net income/ Total Assets) | -5.29% | -2.34% | - | -7.55% | -5.52% |
| Assets 1 | -16,244 | 33,375 | - | 31,758 | 113,836 |
| Book Value Per Share 2 | 103.0 | 705.0 | 1,334 | 496.0 | 471.0 |
| Cash Flow per Share 2 | 124.0 | 45.20 | 350.0 | 101.0 | 183.0 |
| Capex 1 | 60.7 | 96.5 | 386 | 1,529 | 567 |
| Capex / Sales | 0.85% | 1.24% | 5.51% | 21.41% | 8.77% |
| Announcement Date | 19-04-05 | 20-03-19 | 23-03-22 | 23-03-22 | 24-03-19 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -39.06% | 30.15M | |
| +20.77% | 68.41B | |
| -5.19% | 46.47B | |
| +23.74% | 44.71B | |
| +33.20% | 28.02B | |
| +8.52% | 19.29B | |
| +15.77% | 17.23B | |
| -12.49% | 14.85B | |
| -29.11% | 14.21B | |
| -31.12% | 11.85B |
- Stock Market
- Equities
- A286750 Stock
- Financials NANOBRICK Co., Ltd.
