AZTECHWB CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,437 KRW | +3.16% |
|
+0.84% | -13.43% |
| 2023 | AztechWB Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2021 | AztechWB Co., Ltd. announced that it has received KRW 10 billion in funding | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 36,222 | 39,242 | 38,713 | 70,128 | 39,137 | 35,117 |
| Enterprise Value (EV) 1 | 8,567 | 36,698 | 44,513 | 60,747 | 18,443 | 3,670 |
| P/E ratio | 9.51 x | 8.17 x | 10.6 x | 6.28 x | -27.3 x | -26.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.77 x | 0.88 x | 1.07 x | 1.93 x | 0.86 x | 0.95 x |
| EV / Revenue | 0.18 x | 0.82 x | 1.23 x | 1.67 x | 0.41 x | 0.1 x |
| EV / EBITDA | 3.19 x | 10.7 x | -48.3 x | 72.6 x | 10.5 x | -0.77 x |
| EV / FCF | 1.9 x | -12.4 x | -37.6 x | 50.5 x | 30.8 x | 0.46 x |
| FCF Yield | 52.7% | -8.07% | -2.66% | 1.98% | 3.24% | 215% |
| Price to Book | 0.4 x | 0.41 x | 0.39 x | 0.63 x | 0.35 x | 0.32 x |
| Nbr of stocks (in thousands) | 20,581 | 21,155 | 21,155 | 21,155 | 21,155 | 21,155 |
| Reference price 2 | 1,760 | 1,855 | 1,830 | 3,315 | 1,850 | 1,660 |
| Announcement Date | 3/1/19 | 2/29/20 | 3/1/21 | 3/1/22 | 3/1/23 | 2/29/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 47,006 | 44,574 | 36,046 | 36,354 | 45,474 | 37,089 |
| EBITDA 1 | 2,685 | 3,424 | -922 | 836.6 | 1,756 | -4,763 |
| EBIT 1 | 2,046 | 2,837 | -2,133 | -382 | 571.1 | -5,857 |
| Operating Margin | 4.35% | 6.36% | -5.92% | -1.05% | 1.26% | -15.79% |
| Earnings before Tax (EBT) 1 | 4,437 | 5,643 | 3,572 | 14,291 | -2,255 | -2,172 |
| Net income 1 | 3,925 | 4,763 | 3,640 | 11,541 | -1,421 | -1,318 |
| Net margin | 8.35% | 10.69% | 10.1% | 31.75% | -3.12% | -3.55% |
| EPS 2 | 185.0 | 227.0 | 173.4 | 528.0 | -67.68 | -63.00 |
| Free Cash Flow 1 | 4,516 | -2,961 | -1,185 | 1,204 | 598.2 | 7,899 |
| FCF margin | 9.61% | -6.64% | -3.29% | 3.31% | 1.32% | 21.3% |
| FCF Conversion (EBITDA) | 168.18% | - | - | 143.89% | 34.06% | - |
| FCF Conversion (Net income) | 115.04% | - | - | 10.43% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/1/19 | 2/29/20 | 3/1/21 | 3/1/22 | 3/1/23 | 2/29/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 5,800 | - | - | - |
| Net Cash position 1 | 27,655 | 2,544 | - | 9,382 | 20,694 | 31,447 |
| Leverage (Debt/EBITDA) | - | - | -6.29 x | - | - | - |
| Free Cash Flow 1 | 4,516 | -2,961 | -1,185 | 1,204 | 598 | 7,899 |
| ROE (net income / shareholders' equity) | 4.4% | 5.12% | 3.76% | 11% | -1.29% | -1.21% |
| ROA (Net income/ Total Assets) | 1.23% | 1.59% | -1.1% | -0.18% | 0.25% | -2.75% |
| Assets 1 | 318,458 | 300,014 | -332,420 | -6,531,382 | -570,775 | 47,982 |
| Book Value Per Share 2 | 4,442 | 4,543 | 4,698 | 5,274 | 5,240 | 5,239 |
| Cash Flow per Share 2 | 184.0 | 271.0 | 587.0 | 417.0 | 1,152 | 803.0 |
| Capex 1 | 577 | 924 | 904 | 225 | 289 | 118 |
| Capex / Sales | 1.23% | 2.07% | 2.51% | 0.62% | 0.64% | 0.32% |
| Announcement Date | 3/1/19 | 2/29/20 | 3/1/21 | 3/1/22 | 3/1/23 | 2/29/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -13.43% | 22.09M | |
| -25.13% | 367M | |
| -15.56% | 348M | |
| +11.11% | 268M | |
| -69.37% | 104M | |
| +100.94% | 110M | |
| -8.66% | 91.35M | |
| -34.70% | 87.21M | |
| +65.63% | 85.36M | |
| +31.94% | 79.99M |
- Stock Market
- Equities
- A032080 Stock
- Financials AztechWB Co., Ltd.
