JNTC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18,440 KRW | +7.52% |
|
+5.37% | +53.41% |
| 2023 | JNTC Co., Ltd.(KOSDAQ:A204270) added to S&P Global BMI Index | CI |
| 2023 | JNTC Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 656,289 | 432,009 | 336,134 | 685,965 | 1,052,345 | - | - |
| Enterprise Value (EV) 2 | 656.3 | 469.4 | 381.8 | 857.9 | 1,116 | 974.1 | 847.2 |
| P/E ratio | 11 x | -12.9 x | -5.72 x | 38.6 x | 10.9 x | 9.86 x | 8.8 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.89 x | 2.13 x | 2.08 x | 2.12 x | 1.91 x | 1.65 x | 1.47 x |
| EV / Revenue | 1.89 x | 2.32 x | 2.37 x | 2.65 x | 2.03 x | 1.53 x | 1.18 x |
| EV / EBITDA | - | 120 x | 52.9 x | 10.3 x | 6.73 x | 5.36 x | 4.32 x |
| EV / FCF | 19.9 x | -3.77 x | -12.7 x | -15.3 x | 12.7 x | 7.9 x | 7.22 x |
| FCF Yield | 5.02% | -26.5% | -7.88% | -6.52% | 7.88% | 12.7% | 13.8% |
| Price to Book | 1.71 x | 1.17 x | 1 x | 1.96 x | 2.4 x | 1.93 x | 1.58 x |
| Nbr of stocks (in thousands) | 57,069 | 57,069 | 57,069 | 57,069 | 57,069 | - | - |
| Reference price 3 | 11,500 | 7,570 | 5,890 | 12,020 | 18,440 | 18,440 | 18,440 |
| Announcement Date | 3/12/21 | 2/28/22 | 2/28/23 | 2/21/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 347.8 | 202.6 | 161.3 | 323.4 | 550.6 | 635.9 | 717.5 |
| EBITDA 1 | - | 3.899 | 7.221 | 82.95 | 165.9 | 181.9 | 196.3 |
| EBIT 1 | 74.9 | -30.74 | -44.33 | 28.54 | 115.3 | 132.4 | 147.5 |
| Operating Margin | 21.54% | -15.17% | -27.48% | 8.82% | 20.93% | 20.83% | 20.56% |
| Earnings before Tax (EBT) 1 | 63.72 | -31.1 | -59.83 | 20.75 | 116.8 | 126.5 | 141.8 |
| Net income 1 | 59.35 | -33.61 | -58.75 | 17.75 | 98.07 | 108.2 | 121.2 |
| Net margin | 17.07% | -16.59% | -36.42% | 5.49% | 17.81% | 17.02% | 16.89% |
| EPS 2 | 1,050 | -589.0 | -1,029 | 311.0 | 1,699 | 1,870 | 2,095 |
| Free Cash Flow 3 | 32,974 | -124,417 | -30,088 | -55,934 | 88,000 | 123,267 | 117,267 |
| FCF margin | 9,481.51% | -61,411.51% | -18,650.77% | -17,293.56% | 15,981.6% | 19,385.62% | 16,343.79% |
| FCF Conversion (EBITDA) | - | - | - | - | 53,044% | 67,778.59% | 59,738.5% |
| FCF Conversion (Net income) | 55,558.83% | - | - | - | 89,734.87% | 113,924.83% | 96,754.68% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/12/21 | 2/28/22 | 2/28/23 | 2/21/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 52.36 | 46.9 | 37.72 | 36.42 | 40.28 | 57.3 | 55.56 | 97.77 | 112.8 | 127.1 | 129.4 | 145.3 | 149 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -12.18 | -1.94 | -15.58 | -5.752 | -21.06 | 2.228 | 4.064 | 16.99 | 5.253 | 31.76 | 28.73 | 29.5 | 27.23 |
| Operating Margin | -23.26% | -4.14% | -41.29% | -15.79% | -52.28% | 3.89% | 7.31% | 17.38% | 4.66% | 24.99% | 22.21% | 20.31% | 18.28% |
| Earnings before Tax (EBT) 1 | -14.96 | - | -15.03 | -2.573 | -37.78 | 2.521 | 0.775 | 18.73 | -1.269 | 38.5 | 28.35 | 32.8 | 23.45 |
| Net income 1 | -16.81 | - | -14.59 | -1.791 | -37.98 | 2.97 | 0.0657 | 18.08 | -3.371 | 32.34 | 23.95 | 27.7 | 19.7 |
| Net margin | -32.11% | - | -38.67% | -4.92% | -94.29% | 5.18% | 0.12% | 18.5% | -2.99% | 25.45% | 18.51% | 19.07% | 13.22% |
| EPS | - | - | - | - | - | - | - | - | -59.00 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/28/22 | 5/16/22 | 8/16/22 | 11/14/22 | 2/28/23 | 5/15/23 | 8/14/23 | 11/14/23 | 2/21/24 | 5/13/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 37.4 | 45.7 | 172 | 64.1 | - | - |
| Net Cash position 1 | - | - | - | - | - | 78.3 | 205 |
| Leverage (Debt/EBITDA) | - | 9.592 x | 6.331 x | 2.073 x | 0.3864 x | - | - |
| Free Cash Flow 2 | 32,974 | -124,417 | -30,088 | -55,934 | 88,000 | 123,267 | 117,267 |
| ROE (net income / shareholders' equity) | 17.4% | -8.8% | -16.5% | 5.2% | 24.6% | 21.8% | 19.8% |
| ROA (Net income/ Total Assets) | 11.9% | -5.95% | -10.7% | 3.02% | 13% | 13% | 12.9% |
| Assets 1 | 497.1 | 564.8 | 550.8 | 588.5 | 757.3 | 832.3 | 939.5 |
| Book Value Per Share 3 | 6,720 | 6,486 | 5,867 | 6,139 | 7,695 | 9,565 | 11,660 |
| Cash Flow per Share 3 | - | - | - | -281.0 | 2,286 | 2,505 | 2,784 |
| Capex 1 | 61 | 150 | 43 | 39.9 | 26.8 | 60 | 55 |
| Capex / Sales | 17.53% | 73.88% | 26.67% | 12.34% | 4.87% | 9.44% | 7.67% |
| Announcement Date | 3/12/21 | 2/28/22 | 2/28/23 | 2/21/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
18,440
KRW
Average target price
23,167
KRW
Spread / Average Target
+25.63%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +53.41% | 719M | |
| +9.36% | 1.78B | |
| -15.40% | 1.12B | |
| +14.16% | 835M | |
| -13.04% | 758M | |
| +57.54% | 740M | |
| -30.35% | 346M | |
| -16.07% | 270M | |
| +28.60% | 112M | |
| -1.89% | 77.93M |
- Stock Market
- Equities
- A204270 Stock
- Financials JNTC Co., Ltd.
