NEXTIN, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 67,200 KRW | +1.36% |
|
+3.70% | -3.17% |
| May. 13 | NEXTIN, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 20 | NEXTIN, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 534,638 | 582,879 | 496,340 | 713,316 | 680,588 | - | - |
| Enterprise Value (EV) 2 | 534.6 | 582.9 | 439 | 696.9 | 568.6 | 570.3 | 680.6 |
| P/E ratio | - | - | 12 x | 23.3 x | 16.9 x | 10.7 x | - |
| Yield | - | 0.83% | 1% | 0.72% | 0.75% | 0.75% | - |
| Capitalization / Revenue | 10.8 x | 10.2 x | 4.32 x | 8.12 x | 4.98 x | 3.52 x | 3.05 x |
| EV / Revenue | 10.8 x | 10.2 x | 3.82 x | 7.93 x | 4.16 x | 2.95 x | 3.05 x |
| EV / EBITDA | - | 24.1 x | 7.51 x | 17.7 x | 9.96 x | 5.92 x | - |
| EV / FCF | - | - | 9.43 x | -43 x | 17.8 x | 11.6 x | - |
| FCF Yield | - | - | 10.6% | -2.33% | 5.63% | 8.59% | - |
| Price to Book | - | - | 4.94 x | 5.57 x | 4.25 x | 2.99 x | - |
| Nbr of stocks (in thousands) | 9,479 | 9,682 | 9,957 | 10,278 | 10,265 | - | - |
| Reference price 3 | 56,400 | 60,200 | 49,850 | 69,400 | 66,300 | 66,300 | 66,300 |
| Announcement Date | 2/8/21 | 3/14/22 | 2/3/23 | 1/29/24 | - | - | - |
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 | 9.394 | 49.45 | 57.11 | 114.9 | 87.87 | 136.7 | 193.1 | 223 |
| EBITDA 1 | - | - | 24.22 | 58.43 | 39.41 | 57.08 | 96.32 | - |
| EBIT 1 | - | 18.1 | 22.06 | 56.5 | 34.31 | 55.15 | 86.1 | - |
| Operating Margin | - | 36.61% | 38.64% | 49.16% | 39.04% | 40.34% | 44.59% | - |
| Earnings before Tax (EBT) 1 | - | - | - | 55.5 | 35.6 | 53.13 | 84.08 | - |
| Net income 1 | - | - | - | 43.41 | 28.93 | 43.58 | 64.08 | - |
| Net margin | - | - | - | 37.77% | 32.92% | 31.87% | 33.18% | - |
| EPS 2 | -381.7 | - | - | 4,168 | 2,983 | 3,934 | 6,221 | - |
| Free Cash Flow 3 | - | - | - | 46,575 | -16,223 | 32,000 | 49,000 | - |
| FCF margin | - | - | - | 40,519.95% | -18,462.32% | 23,407.55% | 25,376.77% | - |
| FCF Conversion (EBITDA) | - | - | - | 79,715.3% | - | 56,057.04% | 50,871.99% | - |
| FCF Conversion (Net income) | - | - | - | 107,291.1% | - | 73,436.6% | 76,472.88% | - |
| Dividend per Share 2 | - | - | 500.0 | 500.0 | 500.0 | 500.0 | 500.0 | - |
| Announcement Date | 4/16/20 | 2/8/21 | 3/14/22 | 2/3/23 | 1/29/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 35.59 | 42.38 | 20.7 | 18.53 | 36.03 | 14.41 | 18.96 | 34.19 | 34.23 | 38.62 | 41.27 | 30.9 | 53.4 |
| EBITDA 1 | - | - | - | - | - | - | - | 6.945 | 19.39 | 18.04 | 16.29 | 16.49 | - | - |
| EBIT 1 | - | 18.58 | 23.45 | 7.94 | 8.366 | 16.62 | 5.264 | 5.916 | 18.92 | 14.31 | 17.8 | 17.77 | 12.7 | 25.3 |
| Operating Margin | - | 52.21% | 55.34% | 38.35% | 45.15% | 46.13% | 36.52% | 31.2% | 55.35% | 41.81% | 46.1% | 43.06% | 41.1% | 47.38% |
| Earnings before Tax (EBT) 1 | - | - | 26.32 | 3.251 | 9.375 | 16.67 | 6.081 | 5.473 | 19.42 | 13.2 | 23 | 16.8 | 12.3 | 25 |
| Net income 1 | 5.433 | - | 20.55 | 2.899 | 7.38 | 13.48 | 4.756 | 5.321 | 14.71 | 7.45 | 14.75 | 15.95 | 9.6 | 19.4 |
| Net margin | - | - | 48.48% | 14% | 39.82% | 37.4% | 33% | 28.07% | 43.02% | 21.76% | 38.2% | 38.65% | 31.07% | 36.33% |
| EPS | 526.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/16/22 | 8/12/22 | 11/14/22 | 2/3/23 | 5/15/23 | 8/11/23 | 11/14/23 | 1/29/24 | 5/13/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 57.3 | 16.4 | 112 | 110 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | 46,575 | -16,223 | 32,000 | 49,000 | - |
| ROE (net income / shareholders' equity) | - | - | 32.4% | 54.6% | 25.7% | 29.2% | 33.8% | - |
| ROA (Net income/ Total Assets) | - | - | - | 44% | 23.4% | 24.8% | 30% | - |
| Assets 1 | - | - | - | 98.59 | 123.5 | 175.7 | 213.8 | - |
| Book Value Per Share 3 | - | - | - | 10,101 | 12,469 | 15,587 | 22,167 | - |
| Cash Flow per Share 3 | - | - | - | - | 38.30 | 6,025 | - | - |
| Capex 1 | - | - | - | 4.54 | 16.6 | 6 | 7.43 | 6 |
| Capex / Sales | - | - | - | 3.95% | 18.91% | 4.39% | 3.85% | 2.69% |
| Announcement Date | 4/16/20 | 2/8/21 | 3/14/22 | 2/3/23 | 1/29/24 | - | - | - |
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
66,300
KRW
Average target price
95,667
KRW
Spread / Average Target
+44.29%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.47% | 495M | |
| +41.79% | 407B | |
| +28.06% | 131B | |
| +40.80% | 102B | |
| +18.15% | 21.28B | |
| +10.52% | 19.97B | |
| +42.76% | 10.76B | |
| +27.87% | 9.36B | |
| +2.68% | 8.41B | |
| -29.19% | 5.63B |
- Stock Market
- Equities
- A348210 Stock
- Financials NEXTIN, Inc.
