COASIA CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,530 KRW | +10.90% |
|
+12.89% | +0.67% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 99,542 | 137,114 | 208,243 | 229,120 | 107,085 | 173,322 |
| Enterprise Value (EV) 1 | 184,706 | 195,038 | 285,342 | 262,527 | 164,591 | 231,927 |
| P/E ratio | -5.4 x | 20.9 x | -28.8 x | -81.5 x | -4 x | -6.47 x |
| Yield | - | 1.27% | - | - | - | - |
| Capitalization / Revenue | 0.26 x | 0.31 x | 0.42 x | 0.6 x | 0.23 x | 0.46 x |
| EV / Revenue | 0.49 x | 0.44 x | 0.57 x | 0.69 x | 0.36 x | 0.61 x |
| EV / EBITDA | 8.39 x | 5.07 x | 19.9 x | 16.6 x | 12.3 x | 26 x |
| EV / FCF | -38.6 x | 10.2 x | -12.5 x | 17 x | -69.2 x | -357 x |
| FCF Yield | -2.59% | 9.83% | -7.97% | 5.9% | -1.45% | -0.28% |
| Price to Book | 1.03 x | 1.14 x | 1.83 x | 2.21 x | 1.86 x | 1.86 x |
| Nbr of stocks (in thousands) | 20,299 | 21,764 | 21,943 | 22,573 | 22,057 | 23,171 |
| Reference price 2 | 4,904 | 6,300 | 9,490 | 10,150 | 4,855 | 7,480 |
| Announcement Date | 3/26/19 | 3/25/20 | 3/18/21 | 3/22/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 378,373 | 438,868 | 498,390 | 380,704 | 459,702 | 377,630 |
| EBITDA 1 | 22,014 | 38,477 | 14,339 | 15,796 | 13,415 | 8,930 |
| EBIT 1 | 4,835 | 20,655 | -4,525 | -12,652 | -22,006 | -25,291 |
| Operating Margin | 1.28% | 4.71% | -0.91% | -3.32% | -4.79% | -6.7% |
| Earnings before Tax (EBT) 1 | -16,537 | 18,736 | -8,249 | -13,045 | -31,562 | -37,935 |
| Net income 1 | -18,028 | 6,304 | -7,117 | -2,780 | -27,250 | -26,374 |
| Net margin | -4.76% | 1.44% | -1.43% | -0.73% | -5.93% | -6.98% |
| EPS 2 | -907.3 | 301.1 | -329.8 | -124.5 | -1,213 | -1,156 |
| Free Cash Flow 1 | -4,786 | 19,165 | -22,739 | 15,478 | -2,379 | -649.8 |
| FCF margin | -1.26% | 4.37% | -4.56% | 4.07% | -0.52% | -0.17% |
| FCF Conversion (EBITDA) | - | 49.81% | - | 97.99% | - | - |
| FCF Conversion (Net income) | - | 303.99% | - | - | - | - |
| Dividend per Share | - | 80.00 | - | - | - | - |
| Announcement Date | 3/26/19 | 3/25/20 | 3/18/21 | 3/22/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 85,164 | 57,924 | 77,099 | 33,407 | 57,506 | 58,605 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.869 x | 1.505 x | 5.377 x | 2.115 x | 4.287 x | 6.563 x |
| Free Cash Flow 1 | -4,786 | 19,165 | -22,739 | 15,478 | -2,379 | -650 |
| ROE (net income / shareholders' equity) | -12.5% | 11.9% | -6.64% | -8.03% | -17.4% | -26.3% |
| ROA (Net income/ Total Assets) | 0.92% | 3.95% | -0.88% | -2.18% | -3.36% | -4.13% |
| Assets 1 | -1,964,521 | 159,640 | 810,489 | 127,591 | 810,769 | 638,530 |
| Book Value Per Share 2 | 4,756 | 5,513 | 5,179 | 4,585 | 2,616 | 4,024 |
| Cash Flow per Share 2 | 2,448 | 1,739 | 2,003 | 2,950 | 2,806 | 2,657 |
| Capex 1 | 20,206 | 34,602 | 12,545 | 16,476 | 48,157 | 9,464 |
| Capex / Sales | 5.34% | 7.88% | 2.52% | 4.33% | 10.48% | 2.51% |
| Announcement Date | 3/26/19 | 3/25/20 | 3/18/21 | 3/22/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +0.67% | 127M | |
| +21.38% | 72.53B | |
| +49.28% | 66.31B | |
| -3.93% | 34.84B | |
| -15.24% | 28.96B | |
| -11.38% | 14.15B | |
| -11.85% | 10.07B | |
| +8.41% | 9.77B | |
| +76.30% | 8.8B | |
| +75.39% | 8.48B |
- Stock Market
- Equities
- A045970 Stock
- Financials CoAsia Corporation
