Stock A039560 DASAN NETWORKS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials DASAN Networks, Inc.

Equities

A039560

KR7039560008

Communications & Networking

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3,705 KRW -0.13% Intraday chart for DASAN Networks, Inc. -1.20% -2.11%
Apr. 08 An undisclosed buyer agreed to acquire an 51.59% stake in DMC Co. Ltd. from Dasan Solueta Co.,Ltd. for KRW 17.6 billion CI
Apr. 05 DASAN Networks, Inc. completed the acquisition of Asia operations of DZS Inc. from DZS Inc. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 195,496 255,045 457,469 256,018 141,699 146,416
Enterprise Value (EV) 1 237,185 304,830 456,131 185,155 108,977 162,842
P/E ratio -7.18 x 162 x -32.3 x -32.1 x 0.95 x -1.54 x
Yield - - - - - -
Capitalization / Revenue 0.55 x 0.57 x 1.13 x 0.55 x 1.76 x 1.59 x
EV / Revenue 0.66 x 0.68 x 1.13 x 0.39 x 1.35 x 1.76 x
EV / EBITDA 97 x 24.7 x 78.3 x -8.9 x 5.87 x 68.7 x
EV / FCF -28.6 x -6.55 x 6.92 x 10.9 x 3.77 x -36 x
FCF Yield -3.5% -15.3% 14.4% 9.2% 26.5% -2.77%
Price to Book 1.51 x 1.59 x 2.91 x 1.45 x 0.37 x 0.49 x
Nbr of stocks (in thousands) 28,374 31,256 34,267 35,558 35,558 38,683
Reference price 2 6,890 8,160 13,350 7,200 3,985 3,785
Announcement Date 3/21/19 3/20/20 3/23/21 3/23/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 356,933 446,587 404,984 469,020 80,714 92,293
EBITDA 1 2,445 12,320 5,828 -20,806 18,575 2,369
EBIT 1 -2,777 391.9 -5,993 -31,445 372.6 -2,054
Operating Margin -0.78% 0.09% -1.48% -6.7% 0.46% -2.23%
Earnings before Tax (EBT) 1 -24,029 -6,263 -25,955 -36,887 129,684 -98,764
Net income 1 -26,059 1,602 -13,449 -7,829 195,887 -93,440
Net margin -7.3% 0.36% -3.32% -1.67% 242.69% -101.24%
EPS 2 -960.0 50.38 -413.9 -224.0 4,178 -2,456
Free Cash Flow 1 -8,295 -46,556 65,871 17,040 28,889 -4,518
FCF margin -2.32% -10.42% 16.27% 3.63% 35.79% -4.9%
FCF Conversion (EBITDA) - - 1,130.27% - 155.53% -
FCF Conversion (Net income) - - - - 14.75% -
Dividend per Share - - - - - -
Announcement Date 3/21/19 3/20/20 3/23/21 3/23/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1
Net sales 1 19.7
EBITDA -
EBIT 1 0.2243
Operating Margin 1.14%
Earnings before Tax (EBT) -
Net income 1 -7.16
Net margin -36.34%
EPS 2 -188.0
Dividend per Share -
Announcement Date 5/15/23
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 41,689 49,785 - - - 16,426
Net Cash position 1 - - 1,338 70,863 32,722 -
Leverage (Debt/EBITDA) 17.05 x 4.041 x - - - 6.932 x
Free Cash Flow 1 -8,295 -46,556 65,871 17,040 28,889 -4,518
ROE (net income / shareholders' equity) -15.3% -4.7% -13.2% -13% 28.9% -27.1%
ROA (Net income/ Total Assets) -0.49% 0.06% -0.83% -4.04% 0.05% -0.3%
Assets 1 5,342,103 2,683,512 1,627,219 193,829 416,781,394 31,229,966
Book Value Per Share 2 4,568 5,134 4,585 4,962 10,652 7,672
Cash Flow per Share 2 1,450 1,430 1,919 2,897 1,091 607.0
Capex 1 1,801 3,106 2,872 9,869 8,987 2,409
Capex / Sales 0.5% 0.7% 0.71% 2.1% 11.13% 2.61%
Announcement Date 3/21/19 3/20/20 3/23/21 3/23/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Communications & Networking

1st Jan change Capi.
DASAN NETWORKS, INC. Stock DASAN Networks, Inc.
-2.11% 104M
CISCO SYSTEMS, INC. Stock Cisco Systems, Inc.
-5.27% 194B
ARISTA NETWORKS, INC. Stock Arista Networks, Inc.
+12.39% 82.95B
FOXCONN INDUSTRIAL INTERNET CO., LTD. Stock Foxconn Industrial Internet Co., Ltd.
+61.44% 66.91B
MOTOROLA SOLUTIONS, INC. Stock Motorola Solutions, Inc.
+10.66% 57.73B
GARMIN LTD. Stock Garmin Ltd.
+11.60% 27.55B
NOKIA OYJ Stock Nokia Oyj
+12.37% 20.23B
ZHONGJI INNOLIGHT CO., LTD. Stock Zhongji Innolight Co., Ltd.
+63.72% 20.06B
ZTE CORPORATION Stock ZTE Corporation
+8.53% 17.63B
JUNIPER NETWORKS, INC. Stock Juniper Networks, Inc.
+17.74% 11.26B
Other Communications & Networking
  1. Stock Market
  2. Equities
  3. A039560 Stock
  4. Financials DASAN Networks, Inc.