CHIPS&MEDIA, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22,000 KRW | -0.23% |
|
-0.90% | -30.93% |
| Apr. 24 | Chips&Media, Inc. announces an Equity Buyback for KRW 3,000 million worth of its shares. | CI |
| Apr. 24 | Chips&Media, Inc. authorizes a Buyback Plan | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 70,597 | 117,589 | 228,431 | 133,552 | 614,088 | 456,026 | - | - |
| Enterprise Value (EV) 2 | 51.57 | 102.3 | 228.4 | 133.6 | 614.1 | 411.7 | 400.7 | 385.8 |
| P/E ratio | 15.6 x | 61 x | 36.5 x | - | - | 41.6 x | 37 x | 30.4 x |
| Yield | 1.6% | 0.41% | - | - | - | 0.89% | 0.89% | - |
| Capitalization / Revenue | 4.37 x | 7.64 x | 11.4 x | 5.54 x | 22.2 x | 15.6 x | 14.3 x | 12.5 x |
| EV / Revenue | 3.19 x | 6.64 x | 11.4 x | 5.54 x | 22.2 x | 14.1 x | 12.6 x | 10.6 x |
| EV / EBITDA | 12.4 x | 29.3 x | - | - | - | 40.2 x | 34.3 x | 28.5 x |
| EV / FCF | 21.5 x | 26.5 x | - | - | - | 50.8 x | 36.4 x | 25.9 x |
| FCF Yield | 4.65% | 3.78% | - | - | - | 1.97% | 2.75% | 3.86% |
| Price to Book | 2.2 x | 2.77 x | 6.02 x | 3.21 x | - | 14.8 x | 4.87 x | 4.2 x |
| Nbr of stocks (in thousands) | 19,281 | 19,277 | 19,277 | 18,944 | 19,281 | 20,823 | - | - |
| Reference price 3 | 3,662 | 6,100 | 11,850 | 7,050 | 31,850 | 21,900 | 21,900 | 21,900 |
| Announcement Date | 1/30/20 | 1/28/21 | 1/27/22 | 2/1/23 | 2/1/24 | - | - | - |
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 | 16.15 | 15.4 | 19.98 | 24.09 | 27.63 | 29.25 | 31.9 | 36.4 |
| EBITDA 1 | 4.155 | 3.489 | - | - | - | 10.25 | 11.7 | 13.55 |
| EBIT 1 | 3.595 | 2.381 | 5.199 | 7.303 | 7.769 | 8.45 | 10.22 | 12.4 |
| Operating Margin | 22.26% | 15.46% | 26.02% | 30.31% | 28.12% | 28.89% | 32.02% | 34.07% |
| Earnings before Tax (EBT) 1 | 4.196 | 2.08 | 5.893 | - | - | 10.75 | 12.3 | 14.75 |
| Net income 1 | 4.522 | 1.928 | 6.268 | - | - | 10.94 | 12.32 | 15.05 |
| Net margin | 28% | 12.52% | 31.37% | - | - | 37.38% | 38.62% | 41.35% |
| EPS 2 | 234.6 | 100.0 | 325.0 | - | - | 526.5 | 592.5 | 719.5 |
| Free Cash Flow 3 | 2,400 | 3,864 | - | - | - | 8,100 | 11,000 | 14,900 |
| FCF margin | 14,864.63% | 25,089.54% | - | - | - | 27,692.31% | 34,482.76% | 40,934.07% |
| FCF Conversion (EBITDA) | 57,772.14% | 110,754.94% | - | - | - | 79,024.39% | 94,017.09% | 109,963.1% |
| FCF Conversion (Net income) | 53,081.38% | 200,417.04% | - | - | - | 74,074.07% | 89,285.71% | 99,003.32% |
| Dividend per Share 2 | 58.46 | 25.00 | - | - | - | 196.0 | 196.0 | - |
| Announcement Date | 1/30/20 | 1/28/21 | 1/27/22 | 2/1/23 | 2/1/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 | 5.213 | 7.476 | 5.056 | 6.12 | 5.774 | 7.142 | 6.487 | 6.792 | 6.953 | 7.395 | 4.909 | 6.75 | 8.5 | 9.1 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1.628 | 2.908 | 1.066 | 1.915 | 1.582 | 2.74 | 1.554 | 1.879 | 2.019 | 2.317 | 0.009 | 1.7 | 3.1 | 3.65 |
| Operating Margin | 31.23% | 38.9% | 21.08% | 31.29% | 27.4% | 38.36% | 23.96% | 27.66% | 29.04% | 31.33% | 0.18% | 25.19% | 36.47% | 40.11% |
| Earnings before Tax (EBT) | 1.859 | 3.015 | - | - | - | - | 2.477 | -10.85 | - | - | - | 2.4 | 3.2 | 3.9 |
| Net income 1 | 1.871 | 3.42 | - | - | - | - | 2.294 | -10.88 | - | - | 0.793 | 2.2 | 3.75 | 4.2 |
| Net margin | 35.89% | 45.75% | - | - | - | - | 35.36% | -160.11% | - | - | 16.15% | 32.59% | 44.12% | 46.15% |
| EPS | 97.00 | 177.0 | - | - | - | - | 116.0 | -582.0 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/21/21 | 1/27/22 | 4/22/22 | 7/27/22 | 10/20/22 | 2/1/23 | 4/19/23 | 7/26/23 | 10/24/23 | 2/1/24 | 4/24/24 | - | - | - |
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 | 19 | 15.3 | - | - | - | 44.3 | 55.3 | 70.2 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 2,400 | 3,864 | - | - | - | 8,100 | 11,000 | 14,900 |
| ROE (net income / shareholders' equity) | 14.9% | 5.96% | 17.8% | 24.9% | -47.5% | 14.4% | 14.1% | 14.8% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | 12.9% | 12.1% | 11.9% |
| Assets 1 | - | - | - | - | - | 84.77 | 101.8 | 126.5 |
| Book Value Per Share 3 | 1,665 | 2,199 | 1,969 | 2,194 | - | 1,477 | 4,501 | 5,221 |
| Cash Flow per Share | 152.0 | - | - | - | - | - | - | - |
| Capex 1 | 0.52 | 0.85 | - | - | - | 1 | 1.2 | 1.4 |
| Capex / Sales | 3.25% | 5.53% | - | - | - | 3.42% | 3.76% | 3.85% |
| Announcement Date | 1/30/20 | 1/28/21 | 1/27/22 | 2/1/23 | 2/1/24 | - | - | - |
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
2
Last Close Price
21,900
KRW
Average target price
35,500
KRW
Spread / Average Target
+62.10%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -30.93% | 333M | |
| +73.28% | 2,112B | |
| +33.22% | 617B | |
| +10.93% | 574B | |
| -0.85% | 236B | |
| +24.61% | 201B | |
| +3.13% | 160B | |
| -39.27% | 130B | |
| +31.67% | 124B | |
| +30.41% | 101B |
- Stock Market
- Equities
- A094360 Stock
- Financials Chips&Media, Inc.
