JUSUNG ENGINEERING CO.,LTD. Financials JUSUNG ENGINEERING Co.,Ltd.
Equities
A036930
KR7036930006
Semiconductor Equipment & Testing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36,100 KRW | +0.14% |
|
+7.92% | +5.56% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 390,819 | 396,126 | 1,013,233 | 507,666 | 1,628,758 | 1,719,245 | - | - |
| Enterprise Value (EV) 2 | 475.5 | 494.8 | 986 | 507.7 | 1,569 | 1,570 | 1,472 | 1,719 |
| P/E ratio | 15.2 x | -48.3 x | 6.96 x | 4.79 x | 47.8 x | 18.5 x | 14.4 x | 12.4 x |
| Yield | 0.86% | - | 0.74% | - | 0.15% | 0.44% | 0.52% | - |
| Capitalization / Revenue | 1.51 x | 3.34 x | 2.69 x | 1.16 x | 5.72 x | 4.15 x | 3.51 x | 3.4 x |
| EV / Revenue | 1.84 x | 4.17 x | 2.61 x | 1.16 x | 5.51 x | 3.79 x | 3 x | 3.4 x |
| EV / EBITDA | 11.8 x | -48.4 x | 8.42 x | 3.63 x | 33.2 x | 12.7 x | 9.39 x | 10.1 x |
| EV / FCF | -13 x | -5.21 x | 11.3 x | - | -104 x | 19.3 x | 19.8 x | 24.2 x |
| FCF Yield | -7.68% | -19.2% | 8.83% | - | -0.96% | 5.18% | 5.05% | 4.13% |
| Price to Book | 1.61 x | 1.74 x | 2.74 x | - | 3.16 x | 2.92 x | 2.37 x | 2 x |
| Nbr of stocks (in thousands) | 48,249 | 48,249 | 48,249 | 47,893 | 47,625 | 47,625 | - | - |
| Reference price 3 | 8,100 | 8,210 | 21,000 | 10,600 | 34,200 | 36,050 | 36,050 | 36,050 |
| Announcement Date | 2/21/20 | 2/26/21 | 2/25/22 | 2/22/23 | 1/31/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 259.1 | 118.5 | 377.3 | 437.9 | 284.7 | 414.2 | 490.1 | 505 |
| EBITDA 1 | 40.12 | -10.22 | 117.1 | 140 | 47.23 | 123.5 | 156.8 | 170 |
| EBIT 1 | 30.94 | -26.19 | 102.6 | 123.9 | 28.94 | 109.3 | 137.4 | 155 |
| Operating Margin | 11.94% | -22.09% | 27.2% | 28.29% | 10.16% | 26.38% | 28.03% | 30.69% |
| Earnings before Tax (EBT) 1 | 29.83 | -5.407 | 174.3 | 135.1 | 44.71 | 112.7 | 148.6 | 177 |
| Net income 1 | 25.76 | -9.282 | 145.5 | 106.2 | 34 | 94 | 117.9 | 140 |
| Net margin | 9.95% | -7.83% | 38.56% | 24.24% | 11.94% | 22.7% | 24.05% | 27.72% |
| EPS 2 | 534.0 | -170.0 | 3,016 | 2,211 | 716.0 | 1,950 | 2,507 | 2,898 |
| Free Cash Flow 3 | -36,523 | -94,945 | 87,043 | - | -15,130 | 81,317 | 74,333 | 71,000 |
| FCF margin | -14,098.23% | -80,091.61% | 23,070.37% | - | -5,313.46% | 19,633.17% | 15,167.49% | 14,059.41% |
| FCF Conversion (EBITDA) | - | - | 74,329.2% | - | - | 65,843.45% | 47,406.46% | 41,764.71% |
| FCF Conversion (Net income) | - | - | 59,822.11% | - | - | 86,507.09% | 63,058.48% | 50,714.29% |
| Dividend per Share 2 | 70.00 | - | 155.0 | - | 50.00 | 159.0 | 186.5 | - |
| Announcement Date | 2/21/20 | 2/26/21 | 2/25/22 | 2/22/23 | 1/31/24 | - | - | - |
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 | 141.3 | 107 | 119 | 105.2 | 106.8 | - | 31.66 | 86.07 | 98.3 | 56.57 | 105.1 | 118.4 | 127.1 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 50.73 | 30.6 | 34.63 | 30.64 | 28.02 | - | -8.735 | 6.181 | 19.9 | 7.03 | 29.23 | 34.93 | 36.8 |
| Operating Margin | 35.9% | 28.6% | 29.1% | 29.14% | 26.23% | - | -27.59% | 7.18% | 20.24% | 12.43% | 27.82% | 29.5% | 28.95% |
| Earnings before Tax (EBT) | - | 32.75 | 37.8 | - | - | - | - | 5.406 | - | - | - | - | - |
| Net income 1 | - | 24.63 | 28.78 | - | 21.43 | 10.41 | - | 3.958 | 26.98 | 16.08 | 18.4 | 22.5 | 26.6 |
| Net margin | - | 23.02% | 24.19% | - | 20.06% | - | - | 4.6% | 27.45% | 28.43% | 17.51% | 19% | 20.93% |
| EPS | - | - | - | - | - | 218.0 | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/25/22 | 5/2/22 | 8/4/22 | 11/3/22 | 2/22/23 | 5/15/23 | 8/2/23 | 11/6/23 | 1/31/24 | 5/2/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 84.6 | 98.6 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 27.2 | - | 59.7 | 149 | 248 | - |
| Leverage (Debt/EBITDA) | 2.11 x | -9.652 x | - | - | - | - | - | - |
| Free Cash Flow 2 | -36,523 | -94,945 | 87,043 | - | -15,130 | 81,317 | 74,333 | 71,000 |
| ROE (net income / shareholders' equity) | 13.2% | -3.92% | 48.7% | - | 7.15% | 17.3% | 17.5% | 17.4% |
| ROA (Net income/ Total Assets) | 7.42% | -1.86% | 23.1% | - | 4.15% | 10.9% | 12.5% | 12.9% |
| Assets 1 | 347 | 499.1 | 630.6 | - | 819.2 | 862.4 | 946.1 | 1,085 |
| Book Value Per Share 3 | 5,033 | 4,713 | 7,661 | - | 10,808 | 12,362 | 15,243 | 18,055 |
| Cash Flow per Share 3 | - | - | - | - | - | 2,541 | 3,017 | - |
| Capex 1 | 95 | 96.5 | 23.7 | - | 16 | 20 | 42.6 | - |
| Capex / Sales | 36.67% | 81.42% | 6.27% | - | 5.62% | 4.83% | 8.68% | - |
| Announcement Date | 2/21/20 | 2/26/21 | 2/25/22 | 2/22/23 | 1/31/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
36,050
KRW
Average target price
47,000
KRW
Spread / Average Target
+30.37%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +5.41% | 1.26B | |
| +83.28% | 43.09B | |
| +47.80% | 37.17B | |
| -18.65% | 27.39B | |
| +32.29% | 23.84B | |
| +17.26% | 13.27B | |
| -5.51% | 12.43B | |
| +181.85% | 12.29B | |
| +50.73% | 7.23B | |
| -9.21% | 5.45B |
- Stock Market
- Equities
- A036930 Stock
- Financials JUSUNG ENGINEERING Co.,Ltd.
