SUNIC SYSTEM CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57,100 KRW | -11.61% |
|
-14.01% | +94.55% |
| 03-15 | SUNIC SYSTEM Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | SUNIC SYSTEM Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 253,518 | 499,933 | - | - |
| Enterprise Value (EV) 2 | 253.5 | 456.1 | 437.8 | 418 |
| P/E ratio | - | - | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 4.23 x | 4.16 x | 3.62 x | 3.17 x |
| EV / Revenue | 4.23 x | 3.79 x | 3.17 x | 2.65 x |
| EV / EBITDA | - | 25.3 x | 21.8 x | 18.2 x |
| EV / FCF | - | 13.9 x | 24.1 x | 21.1 x |
| FCF Yield | - | 7.19% | 4.16% | 4.74% |
| Price to Book | - | 6.19 x | 5.14 x | 4.32 x |
| Nbr of stocks (in thousands) | 8,638 | 8,755 | - | - |
| Reference price 3 | 29,350 | 57,100 | 57,100 | 57,100 |
| Announcement Date | 3/15/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 59.98 | 120.3 | 138.1 | 157.8 |
| EBITDA 1 | - | 18 | 20.1 | 23 |
| EBIT 1 | -4.567 | 15.6 | 18.8 | 22.2 |
| Operating Margin | -7.61% | 12.97% | 13.61% | 14.07% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Free Cash Flow 2 | - | 32,800 | 18,200 | 19,800 |
| FCF margin | - | 27,265.17% | 13,178.86% | 12,547.53% |
| FCF Conversion (EBITDA) | - | 182,222.22% | 90,547.26% | 86,086.96% |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 3/15/24 | - | - | - |
1KRW in Billions2KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 3.986 | 20.42 | 19.32 | 16.46 | 42.2 | 18 | 40.4 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | -5.03 | 0.1023 | 2.914 | -1.347 | 7.6 | 1 | 6.9 |
| Operating Margin | -126.18% | 0.5% | 15.09% | -8.18% | 18.01% | 5.56% | 17.08% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 8/11/23 | 11/14/23 | 3/15/24 | 5/14/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 43.8 | 62.1 | 81.9 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 2 | - | 32,800 | 18,200 | 19,800 |
| ROE (net income / shareholders' equity) | - | 19.8% | 18.6% | 17.3% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets | - | - | - | - |
| Book Value Per Share 3 | - | 9,218 | 11,106 | 13,214 |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 3/15/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +94.55% | 420M | |
| +17.78% | 123B | |
| +42.90% | 110B | |
| +12.22% | 20.15B | |
| +9.21% | 19.69B | |
| +45.98% | 11.04B | |
| +31.18% | 9.81B | |
| -1.44% | 8.11B | |
| -24.81% | 6.09B | |
| +26.85% | 5.18B |
- Stock Market
- Equities
- A171090 Stock
- Financials SUNIC SYSTEM Co., Ltd.