NSYS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8,130 KRW | -0.97% |
|
-1.81% | -19.02% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 214,821 | 104,130 | 103,735 |
| Enterprise Value (EV) 1 | 190,047 | 96,370 | 97,646 |
| P/E ratio | 42.9 x | 29.6 x | 46.1 x |
| Yield | 0.34% | 0.6% | 0.4% |
| Capitalization / Revenue | 5.03 x | 2.48 x | 2.03 x |
| EV / Revenue | 4.45 x | 2.3 x | 1.91 x |
| EV / EBITDA | 23.6 x | 21.1 x | 39.5 x |
| EV / FCF | -18 x | -84.2 x | -84.6 x |
| FCF Yield | -5.54% | -1.19% | -1.18% |
| Price to Book | 3.92 x | 1.84 x | 1.8 x |
| Nbr of stocks (in thousands) | 10,556 | 10,455 | 10,332 |
| Reference price 2 | 20,350 | 9,960 | 10,040 |
| Announcement Date | 3/23/22 | 3/14/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Net sales 1 | 42,689 | 41,960 | 51,226 |
| EBITDA 1 | 8,049 | 4,573 | 2,475 |
| EBIT 1 | 7,699 | 4,059 | 1,854 |
| Operating Margin | 18.03% | 9.67% | 3.62% |
| Earnings before Tax (EBT) 1 | 6,079 | 3,570 | 2,060 |
| Net income 1 | 4,829 | 3,535 | 2,249 |
| Net margin | 11.31% | 8.42% | 4.39% |
| EPS 2 | 474.0 | 336.5 | 217.7 |
| Free Cash Flow 1 | -10,533 | -1,145 | -1,154 |
| FCF margin | -24.68% | -2.73% | -2.25% |
| FCF Conversion (EBITDA) | - | - | - |
| FCF Conversion (Net income) | - | - | - |
| Dividend per Share 2 | 70.00 | 60.00 | 40.00 |
| Announcement Date | 3/23/22 | 3/14/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 2.061 |
| Net margin | - |
| EPS 2 | 196.0 |
| Dividend per Share | - |
| Announcement Date | 5/9/23 |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Net Debt 1 | - | - | - |
| Net Cash position 1 | 24,775 | 7,759 | 6,090 |
| Leverage (Debt/EBITDA) | - | - | - |
| Free Cash Flow 1 | -10,533 | -1,145 | -1,154 |
| ROE (net income / shareholders' equity) | 13.9% | 6.39% | 3.96% |
| ROA (Net income/ Total Assets) | 9.86% | 3.31% | 1.29% |
| Assets 1 | 48,998 | 106,945 | 175,032 |
| Book Value Per Share 2 | 5,185 | 5,401 | 5,588 |
| Cash Flow per Share 2 | 965.0 | 640.0 | 648.0 |
| Capex 1 | 8,768 | 8,017 | 324 |
| Capex / Sales | 20.54% | 19.11% | 0.63% |
| Announcement Date | 3/23/22 | 3/14/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -19.02% | 61.56M | |
| +30.69% | 98.28B | |
| +15.13% | 24.82B | |
| +15.07% | 24.08B | |
| +21.59% | 19.84B | |
| -9.56% | 4.11B | |
| -5.05% | 3.59B | |
| -0.47% | 3.22B | |
| -28.17% | 2.37B | |
| +18.71% | 1.09B |
- Stock Market
- Equities
- A333620 Stock
- Financials Nsys Co., Ltd.