VORONOI, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41,500 KRW | -0.36% |
|
+13.39% | -23.15% |
| 2023 | Voronoi, Inc.(KOSDAQ:A310210) added to S&P Global BMI Index | CI |
| 2023 | Voronoi to Raise 45 Billion Won From Shares Issuance; Shares Jump 9% | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 418,266 | 913,616 | 717,959 | - |
| Enterprise Value (EV) 2 | 418.3 | 913.1 | 764 | 799 |
| P/E ratio | -20 x | -22.5 x | -24.1 x | -21.9 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | - | 55.2 x | 39.9 x |
| EV / Revenue | - | - | 58.8 x | 44.4 x |
| EV / EBITDA | - | -31.9 x | -34.7 x | -34.7 x |
| EV / FCF | - | -29.7 x | -25.5 x | -23.5 x |
| FCF Yield | - | -3.36% | -3.93% | -4.26% |
| Price to Book | - | 10.2 x | -20 x | -9.83 x |
| Nbr of stocks (in thousands) | 14,698 | 16,919 | 17,300 | - |
| Reference price 3 | 28,458 | 54,000 | 41,500 | 41,500 |
| Announcement Date | 3/23/23 | 2/15/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | - | 13 | 18 |
| EBITDA 1 | - | -28.64 | -22 | -23 |
| EBIT 1 | - | -31.34 | -23 | -24 |
| Operating Margin | - | - | -176.92% | -133.33% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | -19.9 | -36.85 | -30 | -32 |
| Net margin | - | - | -230.77% | -177.78% |
| EPS 2 | -1,426 | -2,401 | -1,724 | -1,891 |
| Free Cash Flow 3 | - | -30,700 | -30,000 | -34,000 |
| FCF margin | - | - | -230,769.23% | -188,888.89% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 3/23/23 | 2/15/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | 46 | 81 |
| Net Cash position 1 | - | 0.56 | - | - |
| Leverage (Debt/EBITDA) | - | - | -2.091 x | -3.522 x |
| Free Cash Flow 2 | - | -30,700 | -30,000 | -34,000 |
| ROE (net income / shareholders' equity) | - | -63.9% | - | - |
| ROA (Net income/ Total Assets) | - | -46.5% | -41.1% | -56.4% |
| Assets 1 | - | 79.3 | 72.99 | 56.74 |
| Book Value Per Share 3 | - | 5,301 | -2,078 | -4,222 |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 3/23/23 | 2/15/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
41,500
KRW
Average target price
85,000
KRW
Spread / Average Target
+104.82%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.15% | 519M | |
| +43.36% | 54.64B | |
| -5.31% | 39.92B | |
| +37.52% | 38.82B | |
| +14.75% | 26.86B | |
| -12.56% | 26.22B | |
| -22.45% | 18.78B | |
| +25.12% | 12.21B | |
| +0.04% | 12.16B | |
| +26.04% | 11.94B |
- Stock Market
- Equities
- A310210 Stock
- Financials Voronoi, Inc.
