YOUNGWIRE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 557 KRW | +0.18% |
|
+2.20% | -1.07% |
| 05-16 | Youngwire Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 03-21 | Youngwire Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 57,799 | 61,851 | 68,974 | 73,324 | 49,277 | 36,315 |
| Enterprise Value (EV) 1 | 130,723 | 151,482 | 194,404 | 284,612 | 280,737 | 235,386 |
| P/E ratio | -10.9 x | 58 x | -3.14 x | 12.7 x | -140 x | -5.67 x |
| Yield | 0.93% | 2.62% | 1.72% | - | - | - |
| Capitalization / Revenue | 0.29 x | 0.31 x | 0.34 x | 0.18 x | 0.09 x | 0.07 x |
| EV / Revenue | 0.67 x | 0.77 x | 0.95 x | 0.7 x | 0.53 x | 0.47 x |
| EV / EBITDA | 17.4 x | 10.9 x | -17.2 x | 11.1 x | 12.5 x | 13.6 x |
| EV / FCF | 33.6 x | -10.3 x | -17.4 x | -3.85 x | -13.2 x | 9.28 x |
| FCF Yield | 2.98% | -9.73% | -5.76% | -26% | -7.59% | 10.8% |
| Price to Book | 0.35 x | 0.37 x | 0.48 x | 0.41 x | 0.27 x | 0.19 x |
| Nbr of stocks (in thousands) | 54,018 | 54,018 | 59,205 | 69,502 | 69,502 | 64,502 |
| Reference price 2 | 1,070 | 1,145 | 1,165 | 1,055 | 709.0 | 563.0 |
| Announcement Date | 19-03-18 | 20-03-16 | 21-03-22 | 22-03-21 | 23-03-23 | 24-03-21 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 196,485 | 197,495 | 204,715 | 408,603 | 527,369 | 500,011 |
| EBITDA 1 | 7,497 | 13,851 | -11,273 | 25,691 | 22,417 | 17,301 |
| EBIT 1 | -1,709 | 4,176 | -25,109 | 6,674 | 4,227 | 891.6 |
| Operating Margin | -0.87% | 2.11% | -12.27% | 1.63% | 0.8% | 0.18% |
| Earnings before Tax (EBT) 1 | -5,902 | 1,464 | -26,312 | 3,387 | -2,246 | -9,503 |
| Net income 1 | -5,212 | 1,067 | -20,162 | 5,589 | -327.5 | -6,401 |
| Net margin | -2.65% | 0.54% | -9.85% | 1.37% | -0.06% | -1.28% |
| EPS 2 | -98.42 | 19.76 | -371.0 | 82.76 | -5.078 | -99.24 |
| Free Cash Flow 1 | 3,894 | -14,740 | -11,202 | -73,985 | -21,316 | 25,365 |
| FCF margin | 1.98% | -7.46% | -5.47% | -18.11% | -4.04% | 5.07% |
| FCF Conversion (EBITDA) | 51.95% | - | - | - | - | 146.61% |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 10.00 | 30.00 | 20.00 | - | - | - |
| Announcement Date | 19-03-18 | 20-03-16 | 21-03-22 | 22-03-21 | 23-03-23 | 24-03-21 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 72,924 | 89,631 | 125,430 | 211,288 | 231,460 | 199,071 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 9.728 x | 6.471 x | -11.13 x | 8.224 x | 10.33 x | 11.51 x |
| Free Cash Flow 1 | 3,894 | -14,740 | -11,202 | -73,985 | -21,316 | 25,365 |
| ROE (net income / shareholders' equity) | -3.12% | 0.64% | -14.5% | 3.95% | -1.44% | -3.97% |
| ROA (Net income/ Total Assets) | -0.36% | 0.86% | -4.84% | 0.97% | 0.5% | 0.1% |
| Assets 1 | 1,441,776 | 123,440 | 416,640 | 573,992 | -65,390 | -6,202,944 |
| Book Value Per Share 2 | 3,078 | 3,077 | 2,407 | 2,572 | 2,647 | 3,017 |
| Cash Flow per Share 2 | 169.0 | 102.0 | 123.0 | 188.0 | 268.0 | 166.0 |
| Capex 1 | 6,101 | 7,023 | 17,461 | 12,237 | 6,989 | 11,885 |
| Capex / Sales | 3.1% | 3.56% | 8.53% | 2.99% | 1.33% | 2.38% |
| Announcement Date | 19-03-18 | 20-03-16 | 21-03-22 | 22-03-21 | 23-03-23 | 24-03-21 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -1.07% | 26.01M | |
| -19.80% | 2.04B | |
| -11.25% | 1.61B | |
| +18.52% | 1.52B | |
| +10.95% | 1.38B | |
| -14.75% | 1.26B | |
| -18.21% | 976M | |
| -7.85% | 895M | |
| -.--% | 714M | |
| -4.95% | 638M |
- Stock Market
- Equities
- A012160 Stock
- Financials Youngwire Co., Ltd.
