SILICON2 CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29,550 KRW | +2.25% |
|
+12.57% | +283.27% |
| Mar. 20 | SILICON2 Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | SILICON2 Co., Ltd.(KOSDAQ:A257720) added to S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 193,478 | 147,735 | 465,601 | 1,784,502 | - | - |
| Enterprise Value (EV) 2 | 193.5 | 147.7 | 497.2 | 1,804 | 1,697 | 1,470 |
| P/E ratio | - | 13.8 x | 12.4 x | 15.1 x | 12.2 x | 5.23 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.48 x | - | 1.36 x | 2.53 x | 1.84 x | 0.96 x |
| EV / Revenue | 1.48 x | - | 1.45 x | 2.56 x | 1.75 x | 0.79 x |
| EV / EBITDA | - | - | 9.65 x | 11.8 x | 8.99 x | 3.44 x |
| EV / FCF | - | - | -13.5 x | 62.4 x | 19 x | 5.94 x |
| FCF Yield | - | - | -7.39% | 1.6% | 5.27% | 16.8% |
| Price to Book | - | - | 3.45 x | 7.05 x | 4.85 x | 2.2 x |
| Nbr of stocks (in thousands) | 60,149 | 60,177 | 60,389 | 60,389 | - | - |
| Reference price 3 | 3,217 | 2,455 | 7,710 | 29,550 | 29,550 | 29,550 |
| Announcement Date | 2/18/22 | 3/22/23 | 2/20/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 131 | - | 342.9 | 705 | 968.5 | 1,850 |
| EBITDA 1 | - | - | - | 51.51 | 153.5 | 188.8 | 427.5 |
| EBIT 1 | - | 8.873 | - | 48.41 | 146.3 | 182.4 | 420.6 |
| Operating Margin | - | 6.77% | - | 14.12% | 20.75% | 18.84% | 22.74% |
| Earnings before Tax (EBT) 1 | - | - | - | 49.09 | 147.8 | 184.9 | 426.9 |
| Net income 1 | 5.716 | - | 11.16 | 38.12 | 118.2 | 146.1 | 341.5 |
| Net margin | - | - | - | 11.12% | 16.77% | 15.09% | 18.46% |
| EPS 2 | - | - | 178.0 | 623.0 | 1,958 | 2,418 | 5,655 |
| Free Cash Flow 3 | - | - | - | -36,762 | 28,900 | 89,450 | 247,500 |
| FCF margin | - | - | - | -10,722.07% | 4,099.29% | 9,235.93% | 13,378.38% |
| FCF Conversion (EBITDA) | - | - | - | - | 18,827.36% | 47,378.18% | 57,894.74% |
| FCF Conversion (Net income) | - | - | - | - | 24,450.08% | 61,225.19% | 72,474.38% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/30/21 | 2/18/22 | 3/22/23 | 2/20/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 101 | 105.7 | 149.9 | 120 | 148 | 150 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | 15.13 | 14.88 | 29.45 | 15 | 22 | 21 |
| Operating Margin | - | - | 14.99% | 14.08% | 19.64% | 12.5% | 14.86% | 14% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income 1 | 6.327 | 8.568 | 13.14 | 9.981 | 25.54 | 12 | 18 | 15 |
| Net margin | - | - | 13.01% | 9.45% | 17.03% | 10% | 12.16% | 10% |
| EPS | 104.0 | 140.0 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 5/9/23 | 8/11/23 | 11/14/23 | 2/20/24 | 5/9/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 31.6 | 19.7 | - | - |
| Net Cash position 1 | - | - | - | - | - | 87.6 | 315 |
| Leverage (Debt/EBITDA) | - | - | - | 0.613 x | 0.1283 x | - | - |
| Free Cash Flow 2 | - | - | - | -36,762 | 28,900 | 89,450 | 247,500 |
| ROE (net income / shareholders' equity) | - | - | - | 32.9% | 60.9% | 46.3% | 53.2% |
| ROA (Net income/ Total Assets) | - | - | - | 22.1% | 40.8% | 31.3% | 43.3% |
| Assets 1 | - | - | - | 172.7 | 289.7 | 467.5 | 788.7 |
| Book Value Per Share 3 | - | - | - | 2,235 | 4,192 | 6,099 | 13,461 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | - | 18.3 | 11 | 22 | 23 |
| Capex / Sales | - | - | - | 5.33% | 1.56% | 2.27% | 1.24% |
| Announcement Date | 3/30/21 | 2/18/22 | 3/22/23 | 2/20/24 | - | - | - |
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
1
Last Close Price
29,550
KRW
Average target price
14,000
KRW
Spread / Average Target
-52.62%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +283.27% | 1.32B | |
| +14.23% | 215B | |
| -0.08% | 203B | |
| +52.63% | 99.28B | |
| +11.30% | 88.68B | |
| -24.87% | 75.43B | |
| +11.22% | 52.4B | |
| +18.07% | 26.07B | |
| +26.69% | 10.98B | |
| -2.48% | 9.39B |
- Stock Market
- Equities
- A257720 Stock
- Financials SILICON2 Co., Ltd.
