ABKO CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,181 KRW | -10.05% |
|
-3.12% | +41.10% |
| Apr. 01 | Abko Co., Ltd. announces an Equity Buyback for KRW 3,000 million worth of its shares. | CI |
| Apr. 01 | Abko Co., Ltd. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Capitalization 1 | 269,347 | 135,005 | 60,784 |
| Enterprise Value (EV) 1 | 260,762 | 120,670 | 74,924 |
| P/E ratio | 12.2 x | -18.9 x | -3.43 x |
| Yield | - | - | - |
| Capitalization / Revenue | 1.76 x | 1.33 x | 0.74 x |
| EV / Revenue | 1.7 x | 1.18 x | 0.91 x |
| EV / EBITDA | 10.5 x | -16.4 x | -5.57 x |
| EV / FCF | -11.9 x | 15.3 x | -3.45 x |
| FCF Yield | -8.4% | 6.53% | -28.9% |
| Price to Book | 3.38 x | 1.85 x | 1.08 x |
| Nbr of stocks (in thousands) | 48,444 | 49,093 | 50,401 |
| Reference price 2 | 5,560 | 2,750 | 1,206 |
| Announcement Date | 3/16/21 | 3/11/22 | 3/10/23 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Net sales 1 | 153,174 | 101,832 | 82,663 |
| EBITDA 1 | 24,755 | -7,347 | -13,455 |
| EBIT 1 | 23,538 | -9,217 | -15,495 |
| Operating Margin | 15.37% | -9.05% | -18.74% |
| Earnings before Tax (EBT) 1 | 22,567 | -9,742 | -16,838 |
| Net income 1 | 18,173 | -7,107 | -17,629 |
| Net margin | 11.86% | -6.98% | -21.33% |
| EPS 2 | 455.5 | -145.5 | -352.0 |
| Free Cash Flow 1 | -21,908 | 7,884 | -21,686 |
| FCF margin | -14.3% | 7.74% | -26.23% |
| FCF Conversion (EBITDA) | - | - | - |
| FCF Conversion (Net income) | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 3/16/21 | 3/11/22 | 3/10/23 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 Q3 | 2020 Q4 |
|---|---|---|
| Net sales 1 | 0.0434 | 35.77 |
| EBITDA | - | - |
| EBIT 1 | - | 5.107 |
| Operating Margin | - | 14.28% |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | 0.00529 | 2.859 |
| Net margin | 12.19% | 7.99% |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 11/13/20 | 2/16/21 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Net Debt 1 | - | - | 14,140 |
| Net Cash position 1 | 8,584 | 14,334 | - |
| Leverage (Debt/EBITDA) | - | - | -1.051 x |
| Free Cash Flow 1 | -21,908 | 7,884 | -21,686 |
| ROE (net income / shareholders' equity) | 39% | -9.3% | -27.3% |
| ROA (Net income/ Total Assets) | 14.4% | -4.24% | -8.65% |
| Assets 1 | 126,563 | 167,748 | 203,808 |
| Book Value Per Share 2 | 1,645 | 1,489 | 1,114 |
| Cash Flow per Share 2 | 1,050 | 684.0 | 143.0 |
| Capex 1 | 1,854 | 7,846 | 10,790 |
| Capex / Sales | 1.21% | 7.7% | 13.05% |
| Announcement Date | 3/16/21 | 3/11/22 | 3/10/23 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +41.10% | 43.25M | |
| +63.48% | 89.27B | |
| -6.95% | 27.4B | |
| +1.12% | 22.32B | |
| +0.78% | 18.03B | |
| -17.31% | 14.31B | |
| +9.13% | 10.03B | |
| +14.60% | 9.94B | |
| -14.40% | 9.54B | |
| +17.98% | 9.41B |
- Stock Market
- Equities
- A129890 Stock
- Financials Abko Co., Ltd.
