Stock A138080 OE SOLUTIONS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials OE Solutions Co., Ltd.

Equities

A138080

KR7138080007

Communications & Networking

End-of-day quote Korea S.E.
Other stock markets
 18:00:00 2024-04-25 EDT 		5-day change 1st Jan Change
12,440 KRW -0.40% Intraday chart for OE Solutions Co., Ltd. -1.66% -3.19%
03-05 Tranche Update on OE Solutions Co., Ltd.'s Equity Buyback Plan announced on December 1, 2023. CI
2023 OE Solutions Co., Ltd. announces an Equity Buyback for KRW 3,000 million worth of its shares. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 131,550 478,321 593,389 371,532 184,969 135,048
Enterprise Value (EV) 1 134,247 427,902 541,453 345,038 171,072 129,095
P/E ratio 50.9 x 10.4 x 48 x 25.9 x -31.1 x -3.99 x
Yield 0.71% 0.81% 0.54% 0.86% 1.14% 0.78%
Capitalization / Revenue 1.61 x 2.27 x 5.75 x 3.76 x 2.4 x 2.94 x
EV / Revenue 1.65 x 2.03 x 5.25 x 3.5 x 2.22 x 2.81 x
EV / EBITDA 26.7 x 6.71 x 40.8 x 36.5 x -269 x -5.63 x
EV / FCF -25.7 x 15.3 x 58.6 x -41.9 x -17.5 x 51.3 x
FCF Yield -3.9% 6.52% 1.71% -2.38% -5.71% 1.95%
Price to Book 1.93 x 3.77 x 4.04 x 2.33 x 1.25 x 1.21 x
Nbr of stocks (in thousands) 9,673 9,673 10,615 10,615 10,510 10,510
Reference price 2 13,600 49,450 55,900 35,000 17,600 12,850
Announcement Date 19-03-21 20-03-20 21-03-18 22-03-18 23-03-22 24-03-14
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 81,504 210,283 103,178 98,681 76,954 46,003
EBITDA 1 5,037 63,739 13,266 9,447 -636.8 -22,950
EBIT 1 233.8 58,262 7,333 1,655 -8,750 -31,081
Operating Margin 0.29% 27.71% 7.11% 1.68% -11.37% -67.56%
Earnings before Tax (EBT) 1 1,951 58,388 6,699 11,967 -6,453 -29,457
Net income 1 2,584 46,065 12,352 14,372 -5,977 -33,817
Net margin 3.17% 21.91% 11.97% 14.56% -7.77% -73.51%
EPS 2 267.1 4,756 1,164 1,354 -566.6 -3,218
Free Cash Flow 1 -5,233 27,897 9,242 -8,227 -9,768 2,517
FCF margin -6.42% 13.27% 8.96% -8.34% -12.69% 5.47%
FCF Conversion (EBITDA) - 43.77% 69.67% - - -
FCF Conversion (Net income) - 60.56% 74.82% - - -
Dividend per Share 2 96.00 400.0 300.0 300.0 200.0 100.0
Announcement Date 19-03-21 20-03-20 21-03-18 22-03-18 23-03-22 24-03-14
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 22.19 20.02 17.63 22.42 19.14 17.76 15.5 9.993 11.23 9.282
EBITDA - - - - - - - - - -
EBIT 1 1.518 -3.03 -2.51 -0.5886 -2.185 -3.422 -6.67 -8.026 -8.956 -7.429
Operating Margin 6.84% -15.13% -14.24% -2.63% -11.42% -19.26% -43.04% -80.32% -79.75% -80.04%
Earnings before Tax (EBT) 1 2.248 3.705 -1.729 -2.059 0.0347 -2.7 -5.217 -6.051 -8.718 -9.471
Net income 1 2.48 3.233 -1.091 -0.5142 0.7614 -5.133 -5.224 -9.45 -8.187 -10.96
Net margin 11.18% 16.14% -6.19% -2.29% 3.98% -28.89% -33.71% -94.57% -72.9% -118.04%
EPS - 305.0 -103.0 - - - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 21-11-15 22-02-10 22-05-13 22-08-12 22-11-14 23-02-09 23-05-15 23-08-14 23-11-14 24-02-06
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,697 - - - - -
Net Cash position 1 - 50,419 51,936 26,493 13,897 5,953
Leverage (Debt/EBITDA) 0.5354 x - - - - -
Free Cash Flow 1 -5,233 27,897 9,242 -8,227 -9,768 2,517
ROE (net income / shareholders' equity) 3.83% 44.4% 8.63% 9.38% -3.89% -26.1%
ROA (Net income/ Total Assets) 0.15% 25.7% 2.41% 0.52% -2.81% -11.4%
Assets 1 1,725,915 179,334 511,493 2,758,497 212,985 295,854
Book Value Per Share 2 7,035 13,123 13,846 15,007 14,050 10,629
Cash Flow per Share 2 1,145 4,169 3,775 2,929 2,216 1,400
Capex 1 5,388 4,124 12,537 9,576 5,406 1,768
Capex / Sales 6.61% 1.96% 12.15% 9.7% 7.02% 3.84%
Announcement Date 19-03-21 20-03-20 21-03-18 22-03-18 23-03-22 24-03-14
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

Company calendar

Sector Network Equipment

1st Jan change Capi.
OE SOLUTIONS CO., LTD. Stock OE Solutions Co., Ltd.
-3.19% 94.65M
ACCTON TECHNOLOGY CORPORATION Stock Accton Technology Corporation
-18.16% 7.32B
CICT MOBILE COMMUNICATION TECHNOLOGY CO., LTD. Stock CICT Mobile Communication Technology Co., Ltd.
-18.03% 2.79B
WILLFAR INFORMATION TECHNOLOGY CO., LTD. Stock Willfar Information Technology Co., Ltd.
+23.55% 2.4B
FUJIAN STAR-NET COMMUNICATION CO., LTD. Stock Fujian Star-net Communication Co., LTD.
-15.94% 1.24B
ARCADYAN TECHNOLOGY CORPORATION Stock Arcadyan Technology Corporation
+0.59% 1.16B
SERCOMM CORPORATION Stock Sercomm Corporation
-8.55% 1.12B
GHT CO.,LTD Stock GHT Co.,Ltd
+56.03% 716M
SHENZHEN PHOENIX TELECOM TECHNOLOGY CO.,LTD. Stock Shenzhen Phoenix Telecom Technology Co.,Ltd.
-14.22% 757M
ALPHA NETWORKS INC. Stock Alpha Networks Inc.
-14.83% 534M
Network Equipment
  1. Stock Market
  2. Equities
  3. A138080 Stock
  4. Financials OE Solutions Co., Ltd.