Stock A042510 RAONSECURE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Raonsecure Co., Ltd.

Equities

A042510

KR7042510008

Software

End-of-day quote Korea S.E.
Other stock markets
 18:00:00 2024-06-27 EDT 		5-day change 1st Jan Change
2,375 KRW -0.63% Intraday chart for Raonsecure Co., Ltd. -1.04% -3.65%
2023 Raonsecure Co., Ltd. agreed to acquire 50.18% stake in Raon WhiteHat Co., Ltd. from BTR Co., Ltd. and others. CI
2023 Raonsecure Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 81,394 138,104 128,389 - -
Enterprise Value (EV) 2 81.39 138.1 123.1 115.3 107.3
P/E ratio 15.6 x - 22 x 13 x 12.3 x
Yield - - - - -
Capitalization / Revenue - 2.65 x 2.09 x 1.83 x 1.6 x
EV / Revenue - 2.65 x 2 x 1.64 x 1.34 x
EV / EBITDA - - 19.5 x 9.61 x 8.01 x
EV / FCF - - 55.9 x 14.8 x 13.2 x
FCF Yield - - 1.79% 6.77% 7.55%
Price to Book - - 2.56 x 2.14 x 1.82 x
Nbr of stocks (in thousands) 38,667 56,026 54,059 - -
Reference price 3 2,105 2,465 2,375 2,375 2,375
Announcement Date 23-03-17 24-02-07 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 52.07 61.5 70.1 80.1
EBITDA 1 - - 6.3 12 13.4
EBIT 1 - -1.427 2.6 9 10.3
Operating Margin - -2.74% 4.23% 12.84% 12.86%
Earnings before Tax (EBT) 1 - - 5.9 10.5 11.9
Net income 1 6.669 - 6.1 10.2 10.8
Net margin - - 9.92% 14.55% 13.48%
EPS 2 135.0 - 108.0 183.0 193.0
Free Cash Flow 3 - - 2,200 7,800 8,100
FCF margin - - 3,577.24% 11,126.96% 10,112.36%
FCF Conversion (EBITDA) - - 34,920.63% 65,000% 60,447.76%
FCF Conversion (Net income) - - 36,065.57% 76,470.59% 75,000%
Dividend per Share - - - - -
Announcement Date 23-03-17 24-02-07 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - 22.35 11.33 15.2 10.3 24.6
EBITDA - - - - - -
EBIT 1 - 1.659 -2.858 1.6 -1.4 5.3
Operating Margin - 7.42% -25.22% 10.53% -13.59% 21.54%
Earnings before Tax (EBT) 1 - - - 2.6 -1.2 7.3
Net income 1 -2.873 - - 2.5 -1.2 7.5
Net margin - - - 16.45% -11.65% 30.49%
EPS 2 -74.00 - - 177.0 - -
Dividend per Share - - - - - -
Announcement Date 23-11-14 24-02-07 24-05-14 - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt 1 - - - - -
Net Cash position 1 - - 5.3 13.1 21.1
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 2 - - 2,200 7,800 8,100
ROE (net income / shareholders' equity) - 11.9% 12.3% 17.9% 16%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 3 - - 929.0 1,112 1,305
Cash Flow per Share - - - - -
Capex - - - - -
Capex / Sales - - - - -
Announcement Date 23-03-17 24-02-07 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Mobile Application Software

1st Jan change Capi.
RAONSECURE CO., LTD. Stock Raonsecure Co., Ltd.
-3.65% 93.17M
SNAP INC. Stock Snap Inc.
-1.89% 27.37B
DIDI GLOBAL INC. Stock DiDi Global Inc.
+4.81% 20.05B
LIFE360, INC. Stock Life360, Inc.
+113.36% 2.41B
BEIJING ULTRAPOWER SOFTWARE CO., LTD. Stock Beijing Ultrapower Software Co., Ltd.
-8.25% 2.19B
ZHEJIANG JINKE TOM CULTURE INDUSTRY CO., LTD. Stock Zhejiang Jinke Tom Culture Industry Co., Ltd.
-31.38% 1.64B
FINVOLUTION GROUP Stock FinVolution Group
-2.65% 1.24B
KAKAO GAMES CORP. Stock Kakao Games Corp.
-20.70% 1.22B
SHANGHAI YAOJI TECHNOLOGY CO., LTD. Stock Shanghai Yaoji Technology Co., Ltd.
-8.10% 1.16B
HELLO GROUP INC. Stock Hello Group Inc.
-11.94% 1.13B
Mobile Application Software
  1. Stock Market
  2. Equities
  3. A042510 Stock
  4. Financials Raonsecure Co., Ltd.