OPASNET CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,350 KRW | -2.60% |
|
+1.96% | -20.22% |
| 2023 | OPASNET co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | Opasnet Co Ltd Wins 15 Billion Won Order | RE |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 72,587 | 47,027 | 100,008 | 152,407 |
| Enterprise Value (EV) 1 | 59,454 | 26,752 | 117,019 | 142,383 |
| P/E ratio | 11.7 x | 7.48 x | 16.5 x | 14.5 x |
| Yield | - | 1.26% | 0.59% | 0.78% |
| Capitalization / Revenue | 0.65 x | 0.39 x | 0.59 x | 0.68 x |
| EV / Revenue | 0.53 x | 0.22 x | 0.69 x | 0.63 x |
| EV / EBITDA | 8.48 x | 3.97 x | 12.3 x | 9.41 x |
| EV / FCF | - | 4,933,225 x | -3,946,335 x | 4,698,513 x |
| FCF Yield | - | 0% | -0% | 0% |
| Price to Book | 1.04 x | 1.62 x | 2.83 x | 3.32 x |
| Nbr of stocks (in thousands) | 13,285 | 13,046 | 12,927 | 13,004 |
| Reference price 2 | 5,464 | 3,605 | 7,736 | 11,720 |
| Announcement Date | 3/22/22 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net sales 1 | 111,973 | 121,756 | 170,585 | 224,981 |
| EBITDA 1 | 7,007 | 6,731 | 9,525 | 15,137 |
| EBIT 1 | 6,119 | 5,797 | 8,524 | 13,951 |
| Operating Margin | 5.46% | 4.76% | 5% | 6.2% |
| Earnings before Tax (EBT) 1 | 6,748 | 5,884 | 7,253 | 12,958 |
| Net income 1 | 6,018 | 6,231 | 6,069 | 10,454 |
| Net margin | 5.37% | 5.12% | 3.56% | 4.65% |
| EPS 2 | 465.5 | 481.8 | 469.1 | 806.9 |
| Free Cash Flow | - | 5,423 | -29,652 | 30,304 |
| FCF margin | - | 4.45% | -17.38% | 13.47% |
| FCF Conversion (EBITDA) | - | 80.56% | - | 200.2% |
| FCF Conversion (Net income) | - | 87.03% | - | 289.87% |
| Dividend per Share | - | 45.45 | 45.45 | 90.91 |
| Announcement Date | 3/22/22 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net Debt 1 | - | - | 17,011 | - |
| Net Cash position 1 | 13,133 | 20,274 | - | 10,025 |
| Leverage (Debt/EBITDA) | - | - | 1.786 x | - |
| Free Cash Flow | - | 5,423 | -29,652 | 30,304 |
| ROE (net income / shareholders' equity) | - | 24.1% | 18.9% | 25.5% |
| ROA (Net income/ Total Assets) | - | 5.67% | 5.43% | 7.11% |
| Assets 1 | - | 109,914 | 111,737 | 147,051 |
| Book Value Per Share 2 | 5,244 | 2,224 | 2,733 | 3,526 |
| Cash Flow per Share 2 | 2,333 | 1,729 | 1,006 | 1,992 |
| Capex 1 | 83.5 | 91 | 119 | 592 |
| Capex / Sales | 0.07% | 0.07% | 0.07% | 0.26% |
| Announcement Date | 3/22/22 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -20.22% | 89.49M | |
| -13.47% | 191B | |
| +1.06% | 166B | |
| +6.07% | 159B | |
| +8.23% | 103B | |
| +36.82% | 84.49B | |
| +10.84% | 82.27B | |
| -5.64% | 71.3B | |
| -18.24% | 54.34B | |
| -8.52% | 43.63B |
- Stock Market
- Equities
- A173130 Stock
- Financials OPASNET co., Ltd.
